CONSOLIDATED DELIVERY & LOGISTICS INC
S-4 POS, 1998-08-06
TRUCKING (NO LOCAL)
Previous: LANE ALTMAN & OWENS, SC 13G/A, 1998-08-06
Next: DAIMLER BENZ AUTO GRANTOR TRUST 1995-A, 8-K, 1998-08-06


 
                           Registration No. 333-1426
===============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                       POST-EFFECTIVE AMENDMENT NO. 1 TO
                                  FORM S-4
                           REGISTRATION STATEMENT
                                    Under
                         THE SECURITIES ACT OF 1933

                   CONSOLIDATED DELIVERY & LOGISTICS, INC.
             (Exact name of registrant as specified in its charter)

 Delaware                                  4215                    22-3350958
(State or other jurisdiction of  (Primary Standard Industrial  (I.R.S. employer
 incorporation or organization)   Classification Code Number)    identification
                                                                     number)

                               380 Allwood Road
                           Clifton, New Jersey 07012
                                 (973) 471-1005
                (Address, including ZIP Code, and telephone number,
           including area code, of registrant's principal executive offices)


                             Albert W. Van Ness, Jr.
                 Chairman of the Board and Chief Executive Officer
                       Consolidated Delivery & Logistics, Inc.
                                380 Allwood Road
                            Clifton, New Jersey 07012
                                 (973) 471-1005
                   (Name    and  address,  including  ZIP Code,
                         and  telephone  number,   including
                          area code, of agent for service)

                                   Copy to:
                            Alan Wovsaniker, Esq.
                            Lowenstein Sandler PC
                            65 Livingston Avenue
                         Roseland, New Jersey 07068
                                (973) 597-2500

         Approximate  date of commencement of proposed sale to the public:  From
time to time after the  Post-Effective  Amendment to the Registration  Statement
becomes effective.

         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. |_|

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_|

<TABLE>
<CAPTION>
                       Calculation of Registration Fee
<S>                          <C>                        <C>                          <C>                        <C>    
- ---------------------------- -------------------------- ---------------------------- -------------------------- --------------------
                                                               Proposed                      Proposed                  Amount of 
Title of Securities               Amount to be          Maximum Offering                 Maximum Aggregate          Registration
to be Registered                   Registered              Price per Share (1)          Offering Price (1)               Fee
                                                                                                                
_--------------------------- -------------------------- ---------------------------- -------------------------- --------------------
Common Stock, par value
$.001 per share                  5,000,000 shares                 $11.44                    $57,200,000                  $19,725(2)
- ---------------------------- -------------------------- ---------------------------- -------------------------- --------------------
</TABLE>

(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
pursuant  to Rule  457(c)  of the  Securities  Act of 1933 on the  basis  of the
average  of the high  and low sale  prices  for a share of  Common  Stock on the
NASDAQ Stock Market's  National  Market on February 9, 1996.
(2) Previously paid with the initial filing of the Registration Statement.

         The Registrant hereby amends this Post-Effective Amendment No. 1 to its
Registration  Statement  on such date or dates as may be  necessary to delay its
effective  date  until  the  Registrant  shall  file a further  amendment  which
specifically states that such Post-Effective Amendment No. 1 to its Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until such  Post-Effective  Amendment No. 1 to the
Registration  Statement  shall become  effective on such date as the Commission,
acting pursuant to said Section 8(a), may determine.


===============================================================================


<PAGE>

                                                  
                   SUBJECT TO COMPLETION, DATED August 6, 1998

                                 5,000,000 Shares

                      CONSOLIDATED DELIVERY & LOGISTICS, INC.

                                   Common Stock
                              --------------------

         This  Prospectus  covers  shares of Common  Stock,  par value $.001 per
share (the "Common  Stock"),  of  Consolidated  Delivery & Logistics,  Inc. (the
"Company")  which the Company may issue from time to time in connection with its
direct or indirect acquisition of securities and assets of other businesses. The
Company  expects  that the terms  upon  which it may issue the  shares of Common
Stock  covered  hereby  will  be  determined   through   negotiations  with  the
shareholders or principal  owners of the businesses  whose  securities or assets
are acquired. It is expected that the shares of Common Stock covered hereby that
are  issued  in  connection  with  such  acquisitions  will be  valued at prices
reasonably  related to market prices for the Common Stock  prevailing  either at
the time an  acquisition  agreement is executed or at the time an acquisition is
consummated.  As of the date of this  Prospectus,  the Company had issued 50,312
shares of Common Stock under the Registration Statement of which this Prospectus
is a part in connection with acquisitions.

         The Common  Stock is quoted on the  Nasdaq  National  Market  under the
symbol  "CDLI." The last  reported  sale price of the Common Stock on the Nasdaq
National Market on July 31, 1998 was $5.00 per share.

         All  expenses  of  this  offering  will  be  paid  by the  Company.  No
underwriting  discounts  or  commissions  will be paid in  connection  with  the
issuance of the shares of Common Stock covered  hereby,  although  finder's fees
may be paid with  respect  to  specific  acquisitions.  Any person  receiving  a
finder's  fee may be deemed  to be an  Underwriter  within  the  meaning  of the
Securities Act of 1933, as amended.

         See "Risk Factors" beginning on page 5 for a discussion of certain risk
factors that should be considered by prospective  purchasers of the Common Stock
offered hereby.

                              --------------------
          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION, NOR HAS THE SECURITIES AND EXCHANGE COMMIS-
             SION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
               ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRE-
                SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                              --------------------

                 The date of this Prospectus is ________, 1998.
<PAGE>


- --------------------------------------------------------------------------------
                               PROSPECTUS SUMMARY

         The  following  summary is  qualified in its entirety by, and should be
read  in  conjunction   with,  the  more  detailed   information  and  financial
statements, including the notes thereto, appearing elsewhere in this Prospectus.
Unless otherwise  indicated,  the share and per share data in this Prospectus do
not include  shares of Common  Stock  issuable  upon (i) the  conversion  of the
Company's  8%   Subordinated   Convertible   Debentures  and  10%   Subordinated
Convertible Debentures (collectively, the "Debentures") and (ii) the exercise of
options  issued under the Company's  Employee  Stock  Compensation  Program (the
"Employee Stock Compensation  Program") and the Company's 1995 Stock Option Plan
for  Independent  Directors  (the  "Director  Plan" and,  collectively  with the
Employee Stock Compensation Program, the "Stock Option Plans"). Investors should
carefully consider the information set forth under the heading "Risk Factors."
                                   The Company

         Consolidated Delivery & Logistics,  Inc. (the "Company") was founded in
June 1994 to create a national,  full service,  same-day ground and air delivery
and logistics company.  In November 1995 the Company consummated the acquisition
(the "Combination") of eleven established businesses providing same-day delivery
services (collectively,  the "Founding Companies") concurrently with the closing
of its  initial  public  offering  (the  "Offering").  The  Company  provides an
extensive  network of same-day  delivery services to a wide range of commercial,
industrial  and retail  customers.  The  Company's  ground  delivery  operations
currently are concentrated on the East Coast,  with a strategic  presence in the
Midwest and on the West Coast. The Company's air delivery  services are provided
throughout the United States and to major cities around the world.

         The Company's  same-day delivery services are generally divided between
rush and  scheduled  delivery.  Rush delivery  typically  consists of delivering
time-sensitive  packages,  such as critical  machine parts or emergency  medical
devices.  Scheduled delivery  services,  provided on a recurring and often daily
basis,  include  deliveries from  pharmaceutical  suppliers to pharmacies,  from
manufacturers  to  retailers,  and the  interbranch  distribution  of  financial
documents.

         The Company  offers its  customers a single  source for their  same-day
delivery  needs.  The  Company's  strategy  is to  achieve  increased  operating
efficiencies by consolidating operations, increasing the density of its delivery
routes and  improving  the  productivity  of existing  personnel,  equipment and
facilities.  During 1997, the Company  curtailed its  acquisition  activities to
focus on internal  growth,  strengthen its  management  structure and to improve
financial and operational  systems. In connection  therewith,  and in accordance
with the  Company's  previously  announced  plans,  the Company  disposed of its
contract logistics subsidiary and its fulfillment and direct mail operation.  In
1998,  the Company  intends to seek suitable  acquisition  candidates  where the
Company can improve its  existing  market  position or can  establish a stronger
market presence.

         In connection with the disposal of the Company's fulfillment and direct
mail business,  the revenue, cost and expenses,  assets and liabilities and cash
flows have been  reclassified  as  discontinued  operations in the  accompanying
consolidated  financial  statements.  For the year ended  December 31, 1997, the
Company had  consolidated  revenues,  income from continuing  operations and net
income of $171.5 million, $1.7 million and $459,000, respectively.

         The Company  believes  that the same-day  delivery  industry,  which is
currently serviced by a fragmented system of approximately 10,000 companies,  is
undergoing  substantial  growth and  consolidation.  The Company  believes  that
several   factors,   including  the  following,   are  driving  the  growth  and
consolidation  of the  industry:  (i)  the  trend  toward  outsourcing  non-core
activities,  (ii) the shift to  single-source  providers  of  regional  same-day
delivery services to increase efficiencies and improve service,  (iii) increased
customer demand for customized billing,  enhanced tracking,  storage,  inventory
management  and just-in  time  delivery  capabilities  and (iv) the  significant
growth of catalog and at-home  shopping and in-home  medical  care.  The Company
believes  that large  providers  of  comprehensive  delivery  services  are well
positioned to benefit from these trends.

         The  Company is a  Delaware  corporation;  its  executive  offices  are
located at 380 Allwood Road,  Clifton,  New Jersey 07012 and is telephone number
is (973) 471-1005.

<PAGE>
<TABLE>
<CAPTION>

                             Summary Financial Data
                    (In thousands, except per share amounts)
Statement of Operations Data:
                 Combined Founding Companies (4)
               ------------------------------------ 
                                                    Consolidated
                                                      Delivery &
                                                      Logistics,                                             Consolidated Delivery
                                                       Inc. and                    Consolidated Delivery &   & Logistics, Inc. and
                                                     Subsidiaries  Pro Forma For     Logistics, Inc. and          Subsidiaries
                 For The Years Ended   For The Nine  For The Year    The Period         Subsidiaries          For The Three Months
                    December 31,       Months Ended      Ended         Ended         For The Years Ended              Ended
                ---------------------  September 30, December 31,  December 31,    December 31,  December 31,  March 31,   March 31,
                   1993       1994         1995         1995 (3)     1995 (1)(2)      1996          1997        1997 (7)   1998 (7)
                ----------- ---------- -------------- -------------  ------------- ------------ ------------------------------------
<S>             <C>         <C>        <C>            <C>            <C>           <C>
       
                                                                                                                   (Unaudited)
Revenue         $121,752    $136,555      $109,168       $37,322       $146,490      $163,090      $171,502     $40,409    $42,686
Gross    
 profit           37,715      41,925        32,827        11,286         44,113        40,559        40,925       9,341      9,408
Operating
 income (loss)     1,300       2,107         3,971           578          4,549        (1,468)        2,702        (371)       585
Income (loss)
 from
 continuing     
 operations(5)       722         867         2,112           (26)         2,086          (854)        1,657         177        241
Net income  
 (loss)             $722        $721        $2,182         ($195)        $1,987         ($683)         $459        $111       $241
Basic:(6)
Income (loss)
 per share
 from 
 continuing
 operations                                                ($.02)          $.32         ($.13)         $.25        $.03       $.04
Net income
 (loss) per
 share                                                     ($.10)          $.30         ($.10)         $.07        $.02       $.04
                                                      =============  ============= ============ ============= ============ ========
                                                  
Diluted:(6)
Income (loss) 
 per share
 from
 continuing 
 operations                                                ($.02)          $.31         ($.13)         $.25        $.03       $.04

Net income 
(loss) per
 share                                                     ($.10)          $.29         ($.10)         $.07        $.02       $.04
                                                     =============  ============= ============ ============== ============= =======
</TABLE>
<TABLE>
<CAPTION>

Balance Sheet Data:                                                         Consolidated Delivery & Logistics, Inc.
                                 Combined Founding Companies                           and Subsidiaries
                                        December 31,                           December 31,                       March 31,
                               --------------------------------- -------------------------------------------- -------------------
                                   1993              1994             1995            1996          1997           1998 (7)
                               --------------    --------------   --------------  -------------  ------------ -------------------
<S>                            <C>               <C>              <C>             <C>            <C>          <C>
                                                                                                                 (Unaudited)
Working capital                    $3,211            $3,668          $7,948          $5,472         $2,519          $2,835
Equipment and leasehold
   improvements, net                3,651             3,023           3,582           3,857          5,667          6,144
Total assets                       23,045            23,642          31,856          35,001         36,159          32,304
Long-term debt, net of
current maturities                  3,680             1,164           3,027           3,415          2,240          2,511
Stockholders' equity.......         5,212             5,568           8,311           8,730          8,614          8,855
</TABLE>

(1)  Reflects  the results of  operations  of the Combined  Founding  Companies
     for the period from January 1 to September  30, 1995 and the results of
     operations of Consolidated Delivery & Logistics, Inc. and Subsidiaries for
     the year ended December 31, 1995.
(2)  The  computation  of pro forma basic  earnings per share for the year ended
     December  31, 1995 is based upon (i) 493,869  shares of Common Stock issued
     prior to the mergers  with the Founding  Companies  (ii)  2,935,700  shares
     issued to the  stockholders  of the Founding  Companies in connection  with
     such  mergers  and  (iii)  3,200,000  shares  sold  in  the  Offering.  The
     computation  of pro forma  diluted  earnings  per share for the year  ended
     December  31,  1995 is based upon the  preceding  shares  and the  dilution
     attributable to the Debentures  which were  convertible into 180,995 shares
     of Common  Stock.  The  conversion  of the  stock  options  outstanding  at
     December 31, 1995 is not included in the computation as the effect would be
     antidilutive.
(3)  The Company  selected  October 1, 1995 as the effective date of the mergers
     with the Founding  Companies.  The assets and  liabilities  of the Founding
     Companies at September  30, 1995 were recorded by  Consolidated  Delivery &
     Logistics,  Inc. at their historical  amounts.  The statement of operations
     includes the results of operations of the Founding  Companies  from October
     1,  1995  through   December  31,  1995.  The  results  of  operations  for
     Consolidated  Delivery  &  Logistics,  Inc.  prior to the  mergers  are not
     significant.
(4)  Pro Forma income tax  provisions  have been  provided  for certain
     Founding Companies.
(5)  During  1997,  the  Company  disposed  of its  fulfillment  and direct mail
     operation.  Accordingly,  the operating  results and gain on disposition of
     the  fulfillment  and  direct  mail  business  have  been  reclassified  as
     discontinued operations for the periods presented.
(6)  In the fourth quarter of 1997, the Company  adopted  Statement of Financial
     Accounting Standard No. 128 ("SFAS 128") which requires the presentation of
     both basic and diluted earnings per share. For the periods presented, basic
     and diluted  earnings per share have been restated in  accordance  with the
     provisions of SFAS 128.
(7)  The consolidated  statements of operations for the three months ended 
     March 31, 1997 and 1998 and the consolidated  balance sheet as of
     March 31, 1998 are unaudited.


<PAGE>


                                  RISK FACTORS

         An investment in the shares of Common Stock offered  hereby  involves a
high  degree  of risk.  Prospective  investors  should  consider  carefully  the
following  risk  factors  as well as the  other  information  presented  in this
Prospectus before purchasing the shares of Common Stock offered hereby.

Limited Combined Operating History

         The Company was founded in June 1994 and conducted no operations  prior
to  consummating  the acquisition of 11 same-day  courier  companies in November
1995. Since that time, the Company has acquired several  additional  businesses.
The businesses  acquired by the Company since its formation have all operated as
separate  independent  entities prior to their  acquisition by the Company.  The
process  of  integrating   acquired   businesses   often   involves   unforeseen
difficulties and may require a significant amount of the Company's financial and
other resources,  including  management time. The Company may experience delays,
complications  and  unanticipated  expenses  in  implementing,  integrating  and
operating the acquired  businesses,  any of which could have a material  adverse
effect on the Company's business, financial condition and results of operations.

Management of Growth

         The Company expects to expend  significant time and effort in expanding
its existing businesses and identifying, acquiring and integrating acquisitions.
There can be no assurance that the Company's  management and financial reporting
systems,  procedures  and  controls  will be adequate  to support the  Company's
operations as they expand.  Any future growth also will impose significant added
responsibilities  on  members  of  senior  management,  including  the  need  to
identify,  recruit and integrate additional management and employees.  There can
be no assurance that such additional management and employees will be identified
and retained by the Company.  To the extent that the Company is unable to manage
its growth  efficiently  and  effectively,  or is unable to  attract  and retain
additional qualified personnel, the Company's business,  financial condition and
results of operations could be materially adversely effected.

Risks Relating to the Company's Acquisition Strategy

         In 1997 the Company curtailed its acquisition activity, however, one of
the  Company's  growth  strategies  for 1998 is to  increase  its  revenues  and
profitability  and  expand the  markets it serves  through  the  acquisition  of
additional same-day air and ground delivery businesses.  Several large, national
publicly traded companies have begun to consolidate the delivery industry. There
can be no  assurance  that the Company will be able to compete  effectively  for
acquisition candidates on terms deemed acceptable to the Company. There also can
be no  assurance  that the  Company  will be able to  successfully  convert  the
systems of these businesses to the Company's existing systems and integrate such
businesses  into  the  Company  without   substantial  costs,  delays  or  other
operational  or  financial  problems.  Acquisitions  involve a number of special
risks, including possible adverse effects on the Company's operating results and
the timing of those results, diversion of management's attention,  dependence on
retention,   hiring  and  training  of  key  personnel,  risks  associated  with
unanticipated  problems or legal liabilities,  and the realization of intangible
assets,  some or all of  which  could  have a  material  adverse  effect  on the
Company's business, financial condition and results of operations,  particularly
in  the  fiscal  quarters   immediately   following  the  consummation  of  such
transactions.  To the extent  that the  Company is unable to acquire  additional
same-day  delivery  companies or integrate  such  businesses  successfully,  the
Company's  ability  to expand its  operations  and  increase  its  revenues  and
earnings to the degree desired could be reduced significantly.



         The Company currently intends to finance future acquisitions by using a
combination of shares of its Common Stock, notes and cash. In the event that the
Common  Stock of the Company does not maintain a  sufficient  market  value,  or
potential  acquisition  candidates are unwilling to accept the Company's  Common
Stock as part of or all of the consideration to be paid for their business,  the
Company may be required to utilize its cash resources, if available, to maintain
its  acquisition  program.  If the Company has  insufficient  cash  resources to
pursue  acquisitions,  its growth  could be limited  unless it is able to obtain
additional  capital through debt or equity financing.  There can be no assurance
that the Company will be able to obtain such  financing if and when it is needed
or that, if available, such financing can be obtained on terms the Company deems
acceptable.  The inability to obtain such financing could negatively  impact the
Company's acquisition program and could have a resulting material adverse effect
on the Company's business,  financial  condition and results of operations.  The
terms of the Company's existing Revolving Credit Facility restrict the Company's
ability to make acquisitions.

Risks Associated With the Same-Day Delivery Industry; General Economic
                           Conditions

         The Company's revenues and earnings are especially  sensitive to events
that  affect  the  delivery   services   industry,   including  extreme  weather
conditions,  economic  factors  affecting the Company's  significant  customers,
increases in fuel prices and shortages of or disputes  with labor,  any of which
could result in the Company's inability to service its clients  effectively.  In
addition,  demand for the  Company's  services  may be  negatively  impacted  by
downturns  in the  level  of  general  economic  activity  and  employment.  The
development and increased  popularity of facsimile  machines and electronic mail
via the Internet has reduced the demand for certain types of delivery  services,
including  those  offered  by  the  Company.  As  a  result,  same-day  delivery
companies,  including the Company, have changed focus to those delivery services
involving items that are unable to be delivered via alternative  methods.  There
can be no assurance  that  similar  industry-wide  developments  will not have a
material  adverse  effect on the  Company's  business,  financial  condition  or
results of operations.

Dependence on Technology

         The  Company's  business  is  dependent  upon  a  number  of  different
information and telecommunication  technologies. Any impairment of the Company's
ability to process  transactions on an accurate and timely basis could result in
the loss of customers and diminish the  reputation  of the Company.  The Company
intends  to  integrate  its  subsidiaries'  separate  operating  systems  to  an
integrated  Company-wide system. There can be no assurance that the contemplated
integration and conversion of these systems will be successful or completed on a
timely basis or without  unexpected  costs.  Any of the  foregoing  could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

Independent Contractors and Employee Owner/Operators

         From time to time,  federal and state authorities have sought to assert
that independent  contractors in the  transportation  industry,  including those
utilized by the Company,  are employees,  rather than  independent  contractors.
Similar  assertions  have been made  against a subsidiary  of the  Company.  The
Company  believes that the independent  contractors  utilized by the Company are
not employees under existing interpretations of federal and state laws. However,
there can be no assurance that federal and state  authorities will not challenge
this  position,  or that  other  laws or  regulations,  including  tax laws,  or
interpretations  thereof,  will  not  change.  If,  as a  result  of  any of the
foregoing, the Company were required to pay for and administer added benefits to
independent  contractors  the  Company's  operating  costs  could  substantially
increase.

         In addition,  certain of the Company's  employees own and operate their
own vehicles in the course of their  employment.  In certain cases,  the Company
pays  those  employees  for all or a  portion  of the costs of  operating  those
vehicles.  The  Company  believes  that  these  arrangements  do  not  represent
additional  compensation to those employees.  However, there can be no assurance
that federal and state taxing  authorities will not seek to recharacterize  some
or all of  such  payments  as  additional  compensation.  If such  amounts  were
recharacterized,  the Company  could have to pay  additional  employment-related
taxes on such amounts.

Claims Exposure

         The Company utilizes the services of approximately 2,000 drivers.  From
time to time such  drivers are  involved  in  accidents.  The Company  currently
carries  liability  insurance of $1 million for each such  accident  (subject to
applicable  deductibles),  carries  umbrella  coverage  up to $25 million in the
aggregate  and  requires  its  independent  contractors  to  maintain  liability
insurance  of at least the minimum  amounts  required by state and federal  law.
However,  there can be no  assurance  that claims  against the Company  will not
exceed the amount of  coverage.  If the Company  were to  experience  a material
increase in the frequency or severity of accidents, liability claims or workers'
compensation  claims,  or  unfavorable  resolutions  of  claims,  the  Company's
operating  results  could  be  materially  affected.  In  addition,  significant
increases in insurance costs could reduce the Company's profitability.

Competition

         The  markets  for  the  Company's  same-day  ground  air  delivery  and
logistics services are highly  competitive.  Price competition is often intense,
particularly in the market for basic delivery  services where entry barriers are
low. In addition the Company  competes with a large number of other entities and
while the  Company  believes  that it  competes  effectively  with  these  other
entities,  there  can be no  assurances  that  the  Company  will  maintain  its
competitive position in its principal markets.

Shares Eligible for Future Sale

         The market price of the Common Stock could be adversely affected by the
sale of substantial amounts of Common Stock in the public market. As of June 30,
1998, 6,637,517 shares of Common Stock were issued and outstanding, 3,250,312 of
which were  registered  and  eligible  for resale by the  holders  thereof.  The
remaining  shares  may  only  be  sold  in  transactions  registered  under  the
Securities  Act of 1933, as amended (the  "Securities  Act"),  or pursuant to an
exemption from registration, including the exemption contained in Rule 144 under
the Securities Act.

         As of June 30, 1998, the Company had outstanding under its stock option
plans  options to purchase an  aggregate of  1,022,192  shares of Common  Stock,
722,824 of which were  exercisable  as of that date.  The shares of Common Stock
issuable  upon the  exercise  of such  options  have been  registered  under the
Securities  Act and,  as a result,  will be  eligible  for  resale in the public
market, unless held by affiliates of the Company.

Reliance on Key Personnel

         The Company's  operations are dependent on the continued efforts of its
senior  management.  Furthermore,  the Company  will likely be  dependent on the
senior  management  of companies  that may be acquired in the future.  If any of
these people elect not to continue in their present roles,  or if the Company is
unable to attract and retain other skilled  employees,  the  Company's  business
could be adversely affected.

Permits and Licensing

         The Company's  delivery  operations are subject to various state, local
and federal  regulations  that in many instances  require  permits and licenses.
Failure by the Company to maintain  required  permits or licenses,  or to comply
with  applicable  regulations,  could  result in  substantial  fines or possible
revocation of the Company's authority to conduct certain of its operations.


No Future Dividends

         The Company does not anticipate  paying any cash dividends on shares of
the  Common  Stock in the  foreseeable  future  and  intends  to  retain  future
earnings, if any, for use in its business. In addition, the Company's ability to
pay cash  dividends on the Common Stock is limited by the terms of its Revolving
Credit Facility.

Effect of Certain Charter Provisions

         The Board of Directors  of the Company is empowered to issue  preferred
stock without stockholder action. The existence of this "blank-check"  preferred
stock could render more  difficult or discourage an attempt to obtain control of
the Company by means of a tender offer,  merger,  proxy contest or otherwise and
may  adversely  affect the  prevailing  market  price of the Common  Stock.  The
Company  currently has no plans to issue shares of preferred stock. In addition,
Section 203 of the Delaware  General  Corporation Law restricts  certain persons
from engaging in business combinations with the Company.

         At the Company's 1998 Annual Meeting of Stockholders held in June 1998,
the  stockholders  approved a proposal to ratify an amendment  to the  Company's
By-laws and created staggered terms for the Board of Directors.  Pursuant to the
by-laws  amendment,  only  one-third of the Board will be subject to election at
each annual meeting of the stockholders.



<PAGE>


                           PRICE RANGE OF COMMON STOCK

         The Common  Stock is  included  for  quotation  on the Nasdaq  National
Market under the symbol "CDLI." The following  table sets forth the high and low
sales prices for the Common Stock for the periods indicated.
<TABLE>
<S>                         <C>                               <C>    

        1996                    Low                               High

First Quarter               $  5.75                           $  12.25
Second Quarter                 4.75                               9.25
Third Quarter                  4.25                               6.63
Fourth Quarter                 4.00                               5.88

        1997                    Low                               High

First Quarter               $  1.88                            $  5.00
Second Quarter                 1.63                               4.00
Third Quater                   2.13                               3.63
Fourth Quarter                 2.19                               4.00

        1998                    Low                               High

First Quarter               $  2.38                             $ 5.50
Second Quarter                 4.13                               5.69

</TABLE>

         On July 31, 1998,  the last reported sale price of the Common Stock was
$5.00 per share. As of July 31, 1998, there were  approximately 156 shareholders
of record of Common Stock.

                                 DIVIDEND POLICY

         The Company has not declared or paid any dividends on its Common Stock.
The Company  currently intends to retain earnings to support its growth strategy
and does not anticipate paying dividends in the foreseeable  future.  Payment of
future  dividends,  if any, will be at the discretion of the Company's  Board of
Directors  after taking into account  various  factors,  including the Company's
financial condition,  results of operations,  current and anticipated cash needs
and plans for  expansion.  The  Company's  ability to pay cash  dividends on the
Common Stock is also limited by the terms of its Revolving Credit Facility.  See
"Risk Factors - No Future Dividends" and  "Management's  Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources."



<PAGE>


                                                      
                           SELECTED FINANCIAL DATA (1)
                    (In thousands, except per share amounts)

         Consolidated  Delivery & Logistics,  Inc.  ("CD&L") was founded in June
1994. In November 1995, simultaneously with the closing of CD&L's initial public
offering (the "Offering") separate wholly-owned subsidiaries of CD&L merged (the
"Merger")  with  each  of  the  eleven   acquired   businesses   (the  "Founding
Companies").  Consideration for the acquisition of these businesses consisted of
a combination of cash and common stock of CD&L, par value $0.001 per share.  The
assets and  liabilities of the acquired  businesses at September 30, 1995,  were
recorded by CD&L at their historical amounts.

         The  statement  of  operations  data  shown  below for the years  ended
December 31, 1993,  1994 and for the nine month period ended  September 30, 1995
and the  balance  sheet data as of  December  31,  1993 and 1994 are that of the
Combined  Founding  Companies  prior  to  the  Merger  (the  "Combined  Founding
Companies") on a historical basis.  During the periods  presented,  the Combined
Founding Companies were not under common control or management and some were not
taxable  entities.  Therefore  the data  presented  may not be  comparable to or
indicative  of  post-Merger  results to be  achieved  by the  Company  after the
Mergers.

         The selected  financial  data with respect to  Consolidated  Delivery &
Logistics,  Inc.'s  consolidated  statement  of  operations  for the years ended
December 31, 1995,  1996 and 1997 and with  respect to  Consolidated  Delivery &
Logistics,  Inc.'s  consolidated  balance sheet as of December 31, 1996 and 1997
have been derived from Consolidated  Delivery & Logistics,  Inc.'s  consolidated
financial  statements that appear elsewhere herein.  The selected financial data
with respect to Consolidated Delivery & Logistics, Inc.'s condensed consolidated
statement of  operations  for the three months ended March 31, 1997 and 1998 and
with respect to Consolidated Delivery & Logistics, Inc.'s condensed consolidated
balance sheets as of March 31, 1998 have been derived from Consolidated Delivery
& Logistics,  Inc.'s unaudited condensed  consolidated financial statements that
appear  elsewhere  herein,  which,  in the  opinion of  management,  reflect all
adjustments  that  are  necessary  for a fair  presentation  of the  results  of
operations for the interim periods presented.  The results of operations for the
three-month  period ended March 31, 1988 are not  necessarily  indicative of the
results to be expected for the entire year.  The financial  data provided  below
should be read in conjunction with these accompanying  financial  statements and
notes  thereto as well as  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations."



<PAGE>
<TABLE>
<CAPTION>

                             Selected Financial Data
                    (In thousands, except per share amounts)
Statement of Operations Data:
                 Combined Founding Companies (4)
               ------------------------------------ 
                                                    Consolidated
                                                      Delivery &
                                                      Logistics,                                             Consolidated Delivery
                                                       Inc. and                    Consolidated Delivery &   & Logistics, Inc. and
                                                     Subsidiaries  Pro Forma For     Logistics, Inc. and          Subsidiaries
                 For The Years Ended   For The Nine  For The Year    The Period         Subsidiaries          For The Three Months
                    December 31,       Months Ended      Ended         Ended         For The Years Ended              Ended
                ---------------------  September 30, December 31,  December 31,    December 31,  December 31,  March 31,   March 31,
                   1993       1994         1995         1995 (3)     1995 (1)(2)      1996          1997        1997 (7)   1998 (7)
                ----------- ---------- -------------- -------------  ------------- ------------ ------------------------------------
<S>             <C>         <C>        <C>            <C>            <C>           <C>
       
                                                                                                                   (Unaudited)
Revenue         $121,752    $136,555      $109,168       $37,322       $146,490      $163,090      $171,502     $40,409    $42,686
Gross    
 profit           37,715      41,925        32,827        11,286         44,113        40,559        40,925       9,341      9,408
Operating
 income (loss)     1,300       2,107         3,971           578          4,549        (1,468)        2,702        (371)       585
Income (loss)
 from
 continuing     
 operations(5)       722         867         2,112           (26)         2,086          (854)        1,657         177        241
Net income  
 (loss)             $722        $721        $2,182         ($195)        $1,987         ($683)         $459        $111       $241
Basic:(6)
Income (loss)
 per share
 from 
 continuing
 operations                                                ($.02)          $.32         ($.13)         $.25        $.03       $.04
Net income
 (loss) per
 share                                                     ($.10)          $.30         ($.10)         $.07        $.02       $.04
                                                      =============  ============= ============ ============= ============ ========
                                                  
Diluted:(6)
Income (loss) 
 per share
 from
 continuing 
 operations                                                ($.02)          $.31         ($.13)         $.25        $.03       $.04

Net income 
(loss) per
 share                                                     ($.10)          $.29         ($.10)         $.07        $.02       $.04
                                                     =============  ============= ============ ============== ============= =======
</TABLE>
<TABLE>
<CAPTION>

Balance Sheet Data:                                                         Consolidated Delivery & Logistics, Inc.
                                 Combined Founding Companies                           and Subsidiaries
                                        December 31,                           December 31,                       March 31,
                               --------------------------------- -------------------------------------------- -------------------
                                   1993              1994             1995            1996          1997           1998 (7)
                               --------------    --------------   --------------  -------------  ------------ -------------------
<S>                            <C>               <C>              <C>             <C>            <C>          <C>
                                                                                                                 (Unaudited)
Working capital                    $3,211            $3,668          $7,948          $5,472         $2,519          $2,835
Equipment and leasehold
   improvements, net                3,651             3,023           3,582           3,857          5,667          6,144
Total assets                       23,045            23,642          31,856          35,001         36,159          32,304
Long-term debt, net of
current maturities                  3,680             1,164           3,027           3,415          2,240          2,511
Stockholders' equity.......         5,212             5,568           8,311           8,730          8,614          8,855
</TABLE>

                             
(1)  Reflects  the results of  operations  of the Combined  Founding  Companies
     for the period from January 1 to September  30, 1995 and the results of
     operations of Consolidated Delivery & Logistics, Inc. and Subsidiaries for
     the year ended December 31, 1995.
(2)  The  computation  of pro forma basic  earnings per share for the year ended
     December  31, 1995 is based upon (i) 493,869  shares of Common Stock issued
     prior to the Mergers,  (ii) 2,935,700  shares issued to the stockholders of
     the Founding  Companies in connection  with the Mergers and (iii) 3,200,000
     shares sold in the Offering.  The computation of pro forma diluted earnings
     per share for the year ended  December 31, 1995 is based upon the preceding
     shares  and  the  dilution   attributable  to  the  debentures  which  were
     convertible  into 180,995  shares of Common  Stock.  The  conversion of the
     stock  options  outstanding  at December  31,  1995 is not  included in the
     computation as the effect would be antidilutive.
(3)  The Company  selected  October 1, 1995 as the effective date of the Merger.
     The assets and liabilities of the Founding  Companies at September 30, 1995
     were  recorded  by CD&L at  their  historical  amounts.  The  statement  of
     operations  includes the results of  operations  of the Founding  Companies
     from October 1, 1995 through  December 31, 1995.  The results of operations
     for  Consolidated  Delivery & Logistics,  Inc. prior to the Mergers are not
     significant.
(4)  Pro Forma income tax  provisions  have been  provided  for certain
     Founding Companies.
(5)  During  1997,  the  Company  disposed  of its  fulfillment  and direct mail
     operation.  Accordingly,  the operating  results and gain on disposition of
     the  fulfillment  and  direct  mail  business  have  been  reclassified  as
     discontinued operations for the periods presented.
(6)  In the fourth quarter of 1997, the Company  adopted  Statement of Financial
     Accounting Standard No. 128 ("SFAS 128") which requires the presentation of
     both basic and diluted earnings per share. For the periods presented, basic
     and diluted  earnings per share have been restated in  accordance  with the
     provisions of SFAS 128.
(7)  The consolidated  statements of operations for the three months ended
     March 31, 1997 and 1998 and the consolidated  balance sheet as of
     March 31, 1998 are unaudited.


<PAGE>


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Disclosure Regarding Forward Looking Statements

         The Private  Securities  Litigation Reform Act of 1995 provides a "safe
harbor" for forward looking statements.  Certain  information  contained in this
Prospectus includes  information that is forward looking,  such as the Company's
expectations for future performance,  its growth and acquisition strategies, its
anticipated  liquidity and capital needs and its future  prospects.  The matters
referred to in such forward  looking  statements  could be affected by the risks
and  uncertainties  related to the Company's  business.  Actual results may vary
from these  forward-looking  statements  due to many factors  including  but not
limited to: lack of satisfactory  acquisition  candidates and/or an inability to
conclude acquisitions on satisfactory terms,  acquisition  limitations under the
terms of the existing credit facility, inability to obtain acquisition financing
on satisfactory  terms,  inability to negotiate and obtain waivers of default or
acceptable  revisions to loan covenants with the Company's  primary lender under
the existing credit facility, the effect of economic and market conditions,  the
ability of the Company to execute its strategic  plan, the impact of competition
and the Company's reported results varying materially from management's  current
expectations.  Investors  are further  cautioned  that the  Company's  financial
results can vary from quarter to quarter, and the financial results reported for
the first quarter of 1998 may not necessarily be indicative of future results.

Overview

         The Consolidated  Financial Statements of the Company and the Condensed
Consolidated  Financial Statements of the Company,  including all related notes,
which appear  elsewhere in this  Prospectus  should be read in conjunction  with
this  discussion  of the Company's  results of operations  and its liquidity and
capital  resources.  On December 31, 1997, the Company entered into an agreement
to sell certain assets of its  fulfillment  and direct mail business and thereby
executed its previously  announced plan to discontinue  providing such services.
Accordingly, the financial position, results of operations and cash flows of the
Company's  fulfillment  and  direct  mail  business  have been  reclassified  as
discontinued  operations in the accompanying  consolidated financial statements.
The  Company's  results  in 1997  were  impacted  by the  sale  of its  contract
logistics  subsidiary  which  accounted for $4.6 million in revenue for 1996 and
$400,000 to the date of its sale in January 1997.

Results of Operations 1997 compared with 1996

         Revenue increased $8.4 million, or 5.2%, from $163.1 million in 1996 to
$171.5  million  for the  year  ended  December  31,  1997.  Were it not for the
decrease  in  revenue  attributable  to  the  sale  of  the  contract  logistics
subsidiary,  revenue would have reflected an increase of $12.6 million, or 7.9%,
from $158.5  million in 1996 to $171.1  million for the year ended  December 31,
1997.

         Air courier revenue increased $4.7 million, or 9.1% and ground delivery
revenue  increased  $7.9 million,  or 7.4% for the year 1997 over the year 1996.
Air courier revenue benefited from the expansion and internal growth of existing
accounts  as well as the full  year  contribution  of  acquisitions  made by the
Company during 1996.  Ground delivery revenue increased by $3.9 million from the
addition  of time  service  and  facilities  management  revenue  as a result of
previously  disclosed  acquisitions  and the  addition of several  new  contract
distribution routes in the pharmaceutical, electronic repair and office products
industries. The increases in ground delivery revenue discussed above were offset
by a decrease of $1.7 million in the Company's banking division due to continued
industry  consolidation.  Two of the Company's largest banking customers merged,
decreasing their branch network and the number of stops required.

         The  Company  believes  this  upward  trend in ground and air  delivery
revenue will continue in the future as a result of internal growth and its focus
on selective  and  strategic  acquisitions  in 1998.  While  Company  management
restricted  its  acquisition  activity in 1997, the goal for 1998 is to focus on
selective  and  strategic  acquisitions  where the Company  can enhance  current
operations or expand into certain new market areas.

         Cost of revenue  includes,  among  other  things,  payment to  employee
drivers,  owner  operators  and  independent  contractors  as  well  as  agents,
airfreight carriers,  commercial airlines,  and pick-up and delivery fees. These
costs  increased by $8.1 million,  or 6.6% from $122.5 million for the year 1996
to $130.6  million for the year ended December 31, 1997. The increase in cost of
revenue is due to several  factors which include  significant  start-up costs in
connection  with new contracts added in the  pharmaceutical  and office products
distribution  industries as well as an increase in costs  necessary to support a
growing revenue base in ground delivery.  The Company was impacted early in 1997
by airline fuel surcharges as well as a change in the general business mix which
reduced certain consolidation opportunities in selected air freight shipments in
the Company's major markets.

         As a result of the above, gross profit increased by $366,000,  or 0.9%,
from $40.6  million for 1996 to $40.9  million for the year ended  December  31,
1997. Excluding the effect on gross profit of the contract logistics subsidiary,
gross profit would have increased by $1.0 million or 2.5% from $39.8 million for
1996 to $40.8 million for 1997.

         Selling,   general  and  administrative   expenses  ("S,G&A")  includes
salaries,  sales  commissions and travel to support the Company's  marketing and
sales  effort.  Also  included are the  expenses of  maintaining  the  Company's
information systems, human resources,  financial,  legal,  procurement and other
administrative  functions.  S,G&A decreased by $3.8 million,  or 9.0% from $42.0
million in 1996 to $38.2  million in 1997.  The sale of the  Company's  contract
logistics  subsidiary accounts for $1.4 million of that decrease.  In the fourth
quarter of 1996,  the Company  recorded a special  charge of $1.4 million  which
included  contract and salary  settlements,  abandonment of operating leases and
other  costs   associated   with  management   headcount   reduction  and  other
consolidation  issues. The 1996 restructuring  charge included in S,G&A resulted
in a net reduction of S,G&A costs of approximately $700,000 in 1997. The balance
of the reduction is principally the result of reduced  salaries at the operating
regions due to continued internal consolidation.

         As a result of the above, operating income increased for the year ended
December  31,  1997 by $4.2  million  from a loss of $1.5  million in 1996 to an
operating  profit of $2.7  million in 1997.  When  excluding  the results of the
Company's contract logistics  subsidiary which was sold in early 1997, operating
income would have increased $3.5 million.  The gain recognized by the Company on
the  aforementioned  sale of its contract  logistics  subsidiary in January 1997
amounted to $816,000 before applicable taxes.

         Interest  expense  increased by $339,000  from $805,000 in 1996 to $1.1
million for the year ended  December 31, 1997.  The increase is primarily due to
an overall  increase in the level of  borrowing  by the  Company  during 1997 as
compared to 1996. To a lesser  extent,  the Company was also subject to interest
rate increases  during the first quarter of 1997 with its previous lenders prior
to the establishment of its current Revolving Credit Facility (See Note 9 to the
accompanying consolidated financial statements).

Non-comparability of results of operations 1996 compared to 1995

     Because the acquired  companies operated as separate  independent  entities
prior to their acquisition,  comparisons between the consolidated results of the
Company  for the  year  ended  December  31,  1996  and the pro  forma  combined
historical  results of the acquired  companies  for the year ended  December 31,
1995, are difficult to make for numerous reasons, including the following:

1.   In 1996,  the  acquired  companies  were all  subsumed  within the common
     management  of the  Company.  This resulted  among  other  things  in
     a)  each  subsidiary  being  subjected  to  an  administrative  charge,
     b)  reallocation  of costs,  such as, for  instance,  common  insurance
     being  acquired  for the  Company and its subsidiaries  as a whole,  and
     c) the  subsidiaries  being  relieved of the  necessity of  performing
     various administrative functions for themselves.

2.   In 1996, the Company began the process of merging and  rationalizing 
     operations of the previously  unrelated acquired Companies.

3.   The Company  incurred  approximately  $4.5 million in expenses  during 1996
     related  to  corporate  overhead  and the  costs of  operating  as a public
     company, compared to approximately $300,000 in 1995.

4.   Most of the acquired Companies were operated as Subchapter S corporations
     prior to their acquisition.

     The selected  financial data  presented in this report  includes the actual
financial results of the Company for the years ended December 31, 1997, 1996 and
1995. The pro forma combined  historical results reflect the combined operations
of the acquired  Companies  for the period from January 1 to September  30, 1995
and the results of operations  of  Consolidated  Delivery & Logistics,  Inc. and
Subsidiaries for the year ended December 31, 1995. For all the reasons set forth
above and others, combined results are not indicative of results that would have
been achieved if the acquired  Companies had actually been combined during those
periods,  and may not be  comparable  to or  indicative  of future  performance.
Nonetheless,  the following section discusses consolidated 1996 results compared
to pro forma  combined  historical  1995  results  to  indicate  general  trends
affecting  operations.  The following  section should be read with the foregoing
caveats as to non-comparability in mind.

Results of Operations 1996 compared to 1995

         Consolidated  Delivery's  revenue increased 11.3 % to $163.1 million in
1996 from $146.5 million in 1995. In spite of the loss of significant revenue in
the Company's contract logistics subsidiary, the Company achieved revenue growth
in all other areas of its business. Revenue in ground delivery,  including rush,
scheduled and distribution increased 11.4 % from $91.4 million in 1995 to $101.8
million in 1996. Air courier produced a 22.1 % increase to $52.0 million in 1996
from $42.6 million in 1995. Revenue in the Company's logistics business declined
by 25.6% from $12.5 million in 1995 to $9.3 million in 1996.  Contract logistics
revenue contributed to the overall decline in logistics revenues by $3.5 million
due to the  cancellation  and/or  non-renewal of several  long-term  contractual
relationships.  The significant  decline in contract  logistics  revenues during
1996  contributed  to the  Company's  decision  to sell its  contract  logistics
subsidiary early in 1997.

         Ground  delivery  revenue  benefited  from  the  acquisition  of  three
companies in the  Northeast  during 1996.  In 1996,  internal  growth of the air
courier  business  was  augmented by the  acquisition  of two  companies,  which
solidified and expanded the New York to Los Angeles air route.

         The increase in cost of revenue during 1996 caused the Company's  gross
profit  percentage  to decline from 30.1% in 1995 to 24.9% in 1996.  Among other
factors  contributing to the increase in 1996 cost of revenue is a change in the
Company's  general  business  mix to lower  margin  business,  mobilization  and
start-up costs for several large  distribution  contracts and the effect of fuel
surcharges from several air carriers.

         S,G&A  increased by $2.4 million,  or 6.1%, from $39.6 million for 1995
to $42.0  million for the year ended  December 31,  1996.  The increase for 1996
included the addition of $4.2 million in expenses necessary to the establishment
and maintenance of the Company's corporate and administrative  infrastructure as
a public company.  During the fourth quarter of 1996, the Company recognized the
impact of several  non-recurring  charges  totaling  approximately  $1.4 million
which included salary and contract settlements,  abandonment of operating leases
and  other  costs  associated  with  management  headcount  reduction  and other
consolidation issues.

         For the reasons described above,  including the decline in gross profit
and the increase in selling,  general and administrative  expenses including the
impact of  non-recurring  charges,  operating  income  decreased  from operating
income of $4.5 million in 1995 to an operating loss of $1.5 million in 1996.

         Interest  expense  decreased by 8.7 % from  $882,000 for the year ended
December  31,  1995 to  $805,000  for the year ended  December  31,  1996.  This
decrease  results from refinancing of the  pre-combination  debt of the acquired
companies  which  carried  higher  interest  rates  than  the  Company's  Credit
Agreement (See Liquidity and Capital Resources).

         As a result of the foregoing the Company  recorded a net loss of
 $683,000 in 1996,  compared to net income of $2.0 million in 1995.

         As a result  of the  losses in 1996,  the  Company  instituted  certain
actions including the sale of its contract logistics subsidiary,  elimination of
redundant  overhead and the design of more  effective  financial  and  operating
management  information  systems.  The Company  also  implemented  a  management
compensation system based on business unit results for 1997.

Results of Operations First Quarter 1998 Compared to First Quarter 1997

         Revenue for the first  quarter of 1998  increased by $2.3  million,  or
5.7% to $42.7 million from $40.4 million for the first quarter of 1997.  Revenue
in the Company's ground delivery divisions contributed to the increase primarily
due to newly added customers  combined with an expansion of routes with existing
customers in the contract  distribution  business in the Northeast and Southeast
regions.  Air courier revenue remained  unchanged at $13.4 million for the first
three months of 1998 and 1997.

         Cost of revenue  increased by $2.2  million,  or 7.1%, to $33.3 million
for the first three months of 1998 from $31.1 million for the first three months
of 1997. The increase in revenue from contract  distribution  business described
above typically  produces higher initial costs,  which caused a greater increase
in cost of revenues  (7.1%) when  compared  to the  increase in revenue  (5.7%).
These  costs  tend to lower as  additional  volume  or new  contracts  are added
thereby increasing route density.

         Selling,  general and administrative expenses decreased by $900,000, or
9.3%,  to $8.8  million from $9.7 million for the first three months of 1998 and
1997,   respectively.   The  Company's  ground  delivery  division   contributed
approximately  $579,000 and the air delivery  division  $321,000 of the decrease
reflecting the Company's continuing policy of consolidation and cost reduction.

         As a result of the matters discussed above,  operating income increased
by $956,000 to  operating  income of  $585,000  from a loss of $371,000  for the
first three months of 1998 and 1997, respectively.

         Income from  continuing  operations  before  income taxes  increased by
$105,000,  or 35.5%,  to $401,000 for the first quarter of 1998 from $296,000 in
the first quarter of 1997. Income from continuing operations before income taxes
for the first  quarter of 1997  included a gain of  $816,000  recognized  on the
disposition of the Company's contract logistics subsidiary.

Liquidity and Capital Resources

         Working capital increased by $300,000 to $2.8 million at March 31, 1998
from $2.5 million at December 31, 1997. Cash and cash  equivalents  decreased by
$959,000  to $853,000  at March 31,  1998 from $1.8  million as of December  31,
1997.  The decrease in cash is  primarily  due to a reduction in Company debt of
$3.4 million and  acquisition  of equipment  and leasehold  improvements  in the
amount of $1.0 million,  which is offset by cash provided by Company  operations
of $3.4 million.

         As  described  in  Note  2  of  the  condensed  consolidated  financial
statements  included  herein,  the Company was not in compliance with one of its
loan  covenants as of and for the three month  period ended March 31, 1998.  The
Company  has   obtained  a  waiver  from  the  lending   institution   for  such
non-compliance.  The Company  intends to negotiate  appropriate  changes in such
loan covenant.

         Capital  expenditures  amounted  to $1.0  million  and  $274,000  for
the first  quarter of 1998 and 1997, respectively.

         Effective  April  1,  1998 the  Company  converted  $740,000  of its $2
million 8% Subordinated  Convertible Debentures to 10% Subordinated  Convertible
Debentures and issued an additional $150,000 of the 10% Subordinated Convertible
Debentures.  Pursuant to an agreement  with the  Company's  lender,  First Union
National Bank, the conversion  will not affect  availability  under the terms of
the Company's  credit  facility.  At March 31, 1998 the Company had $4.8 million
available under its credit facility.

         Discussions  are underway with the Company's  primary lender to provide
additional financing to fund the Company's  anticipated  acquisition program for
which  negotiations  are  currently  being  conducted  with several  acquisition
candidates.

         Management believes that cash flows from operations,  together with its
borrowing  capacity,  are  sufficient  to support the Company's  operations  and
general business and liquidity requirements for the foreseeable future.

Recently Issued Accounting Pronouncements

         In the fourth quarter of 1997, the Company adopted Financial Accounting
Standard No. 128 ("SFAS 128") which requires the  presentation of both basic and
diluted  earnings per share.  Basic and diluted earnings per share as calculated
in  accordance  with SFAS 128 does not differ from  earnings  per share  amounts
reported in prior periods.

         The  Financial  Accounting  Standards  Board has  issued  Statement  of
Financial  Accounting  Standards  No.  131,  "Disclosures  About  Segments of an
Enterprise  and Related  Information"  ("SFAS 131").  SFAS 131  introduces a new
model for segment  reporting,  called the "management  approach." The management
approach is based on the way that management organizes segments within a company
for making operating  decisions and assessing  performance.  Reportable segments
are based on products  and  services,  geography,  legal  structure,  management
structure  - any  manner  in  which  management  disaggregates  a  company.  The
management  approach replaces the notion of industry and geographic  segments in
current accounting  standards.  SFAS 131 is effective for fiscal years beginning
after December 15, 1997 and early adoption is encouraged. However, SFAS 131 need
not be applied to interim  statements in the initial year of  application.  SFAS
131 requires restatement of all prior period information  reported.  The Company
intends  to  adopt  this  standard  when  required  and  is in  the  process  of
determining  the  effect  of SFAS 131 on the  Company's  consolidated  financial
statements.

         In March,  1998, the Accounting  Standards  Executive  Committee of the
American  Institute of Certified Public Accountants issued Statement of Position
98-1,  "Accounting for the Costs of Computer Software  Developed or Obtained for
Internal  Use." The statement is intended to eliminate the diversity in practice
in accounting for internal-use  software costs and improve financial  reporting.
The statement is effective for fiscal years  beginning  after December 15, 1998.
The Company is in the process of determining the effect of this statement on the
Company's consolidated financial position and results of operations.

Year 2000 Compliance

         The Company is currently in the process of evaluating  its  information
technology  infrastructure  for the Year 2000  compliance.  The Company does not
expect that the cost to modify its information  technology  infrastructure to be
Year 2000  compliant  will be material to its  financial  position or results of
operations.  The Company  does not  anticipate  any material  disruption  in its
operations  as a result of any failure by the Company to be in  compliance.  The
Company is in the  process of  obtaining  information  concerning  the Year 2000
compliance  status of its suppliers and customers.  In the event that any of the
Company's  significant  suppliers or customers does not  successfully and timely
achieve Year 2000  compliance,  the Company's  business or  operations  could be
adversely affected.

Inflation

         Inflation  has not had a material  impact on the  Company's  results of
operations.



<PAGE>


                                    BUSINESS

         The  Company  was  founded  in June  1994 to  create a  national,  full
service,  same-day  ground and air delivery and logistics  company.  In November
1995 the Company consummated a combination  pursuant to which it acquired eleven
established  businesses providing same-day ground and air delivery and logistics
services  concurrently  with the closing of its  initial  public  offering  (the
"Offering").  The Company  provides an  extensive  network of same-day  delivery
services to a wide range of  commercial,  industrial and retail  customers.  The
Company's  ground  delivery  operations  currently are  concentrated on the East
Coast,  with a strategic  presence  in the  Midwest  and on the West Coast.  The
Company's air delivery services are provided throughout the United States and to
major cities around the world.

         The Company's  same-day delivery services are generally divided between
rush and  scheduled  delivery.  Rush delivery  typically  consists of delivering
time-sensitive  packages,  such as critical  machine parts or emergency  medical
devices.  Scheduled delivery  services,  provided on a recurring and often daily
basis,  include  deliveries from  pharmaceutical  suppliers to pharmacies,  from
manufacturers  to  retailers,  and the  interbranch  distribution  of  financial
documents.

         The Company  offers its  customers a single  source for their  same-day
delivery  needs.  The  Company's  strategy  is to  achieve  increased  operating
efficiencies by consolidating operations, increasing the density of its delivery
routes and  improving  the  productivity  of existing  personnel,  equipment and
facilities.  During 1997, the Company  curtailed its  acquisition  activities to
focus on internal  growth,  strengthen its  management  structure and to improve
financial and operational  systems. In connection  therewith,  and in accordance
with the  Company's  previously  announced  plans,  the Company  disposed of its
contract logistics subsidiary and its fulfillment and direct mail operation.  In
1998,  the Company  intends to seek suitable  acquisition  candidates  where the
Company can improve its  existing  market  position or can  establish a stronger
market presence.

         In connection with the disposal of the Company's fulfillment and direct
mail business,  the revenue, cost and expenses,  assets and liabilities and cash
flows have been  reclassified  as  discontinued  operations in the  accompanying
consolidated financial statements.

Industry Overview

         The ground and air delivery  industry in the United  States is composed
largely of companies  providing  same-day,  next-day and two-day  services.  The
Company  primarily  services  the same-day  delivery  market.  In contrast,  the
next-day  and  two-day  delivery  markets  are  dominated  by  large  nationally
established  entities,  such as United Parcel  Service,  Inc.  ("UPS") and FedEx
Corp. ("FedEx").

         The  Company  believes  that  the  same-day  ground  and  air  delivery
industry,  which is currently  serviced by a fragmented  system of approximately
10,000  companies,  is  undergoing  substantial  growth and  consolidation.  The
Company believes that several factors,  including the following, are driving the
growth and consolidation of the industry:

         Outsourcing  and  Vendor   Consolidation.   Commercial  and  industrial
concerns,  which  are  major  consumers  of  same-day  delivery  services,  have
continued  to follow  the  trend of  concentrating  on their  core  business  by
outsourcing  non-core  activities.  Businesses  also  are  increasingly  seeking
single-source  solutions for their regional  same-day delivery needs rather than
utilizing a number of smaller local delivery companies. At the same time, larger
national  and   international   companies  are  looking   toward   decentralized
distribution  systems.  The  recent  strike  by UPS has led many  businesses  to
reconsider their choice of single-source  international  delivery  companies and
such businesses are adding  flexibility by including  regional delivery vendors.
As a result,  the Company  believes  that  significant  opportunities  exist for
regional  carriers  that are able to  provide a full range of  services  to such
businesses.

         Heightened  Customer   Expectations.   Increased  customer  demand  for
customized  billing,  enhanced  tracking,   storage,  inventory  management  and
just-in-time  delivery  capabilities  favor companies with greater  resources to
devote to providing such services.

         New Market Opportunities. The significant growth in catalog and at-home
shopping and in-home medical care present  substantial growth  opportunities for
companies capable of economically providing more customized, reliable services.

Services

         The Company  provides a full range of same-day  ground and air delivery
service options.

Ground Delivery

         The Company offers  comprehensive  same-day  ground  delivery  products
including:

         Rush. In providing rush or service  on-demand,  Company foot messengers
and drivers respond to customer  requests for immediate  pick-up and delivery of
time-sensitive  packages.  The Company generally offers one-,  two-and four-hour
service,  seven days a week,  twenty-four hours a day. Typical customers include
commercial and  industrial  companies,  hospitals and service  providers such as
accountants,  lawyers,  advertising  and travel  agencies  and public  relations
firms.

         Scheduled.  The Company's scheduled delivery services are provided on a
recurring  and often daily  basis.  The Company  typically  picks up or receives
large shipments of products, which are then sorted, routed and delivered.  These
deliveries  are made in accordance  with a customer's  specific  schedule  which
generally provides for deliveries to be made at particular times. Typical routes
may  include  deliveries  from  pharmaceutical  suppliers  to  pharmacies,  from
manufactures to retailers,  the interbranch distribution of financial documents,
payroll  data and other  documents,  and the  delivery  of other  time-sensitive
materials for banks, financial institutions and insurance companies. The Company
also provides these  services to large  retailers for  home-delivery,  including
large cosmetic companies, door-to-door retailers, catalog marketers, home health
care distributors and other direct sales companies.

         Facilities   Management.   The  Company  provides  mailroom  management
services,  including the provision and supervision of mailroom  personnel,  mail
and package  sorting,  internal  delivery and outside local messenger  services.
Typical customers include commercial enterprises and professional firms.

Air Services

         The Company provides  next-flight-out  (rush) and scheduled air courier
and airfreight services to its customers, both domestically and internationally.
The services provided include arranging for (i) the transportation of a shipment
from the customer's location to the airport, (ii) air transportation,  and (iii)
the delivery of the shipment to its ultimate  destination.  In order to meet the
needs of its  customers,  the Company has  established  relationships  with many
major airlines and large airfreight  companies from which the Company  purchases
cargo space on an as-needed basis.

Operations

Ground Delivery

         The Company's  delivery  operations are currently managed on a regional
basis.  The regions have operations  centers staffed by dispatchers,  as well as
order entry and other  operations  personnel.  Coordination  and  deployment  of
delivery personnel is accomplished either through  communications systems linked
to the Company's computers,  through pagers, by radio or telephone. A dispatcher
coordinates  shipments for delivery within a specific time frame.  Shipments are
routed according to the type and weight of the shipment, the geographic distance
between the origin and  destination  and the time allotted for the delivery.  In
the case of scheduled deliveries, routes are designed to minimize the unit costs
of the  deliveries  and to enhance  route  density.  The  Company  is  currently
installing new hardware and software  systems designed to enhance and centralize
the reporting and tracking of shipments  through the ground system as well as to
simplify the process of designing and scheduling delivery routes.

Air Services

         The Company's air courier and airfreight service begins with a customer
placing  an order,  which is then  dispatched  for pickup by a local  driver.  A
tracking  number is assigned to the  shipment  and  entered  into the  Company's
computer  system.  The computer  system than  selects the optimal  route for the
shipment based on delivery,  destination and timing  considerations,  tracks the
shipment  as it  flows  through  the  delivery  stream  until  it is  ultimately
delivered to the recipient and prepares the appropriate  billing charges. At the
final destination, a "proof of delivery" is obtained to conclude and confirm the
delivery.  At any  point in the  process,  the  Company  is able to  inform  the
customer  as to the exact  location  of its  shipment  within  the  distribution
network.

Sales and Marketing

         The Company believes that a direct sales force most effectively reaches
its customers for same-day delivery services and, accordingly,  the Company does
not currently engage in mass media advertising.  The Company markets directly to
individual customers by designing and offering customized service packages after
determining a customer's  specific delivery and distribution  requirements.  The
Company is implementing a coordinated  "major  account"  strategy by building on
established relationships with regional and national customers. The Company also
employs certain direct response marketing techniques.

         Many of the  services  provided  by the  Company,  such  as  facilities
management,  distribution and scheduled services, are determined on the basis of
competitive  bids.  However,  the  Company  believes  that  quality  and service
capabilities are also important  competitive factors. In certain instances,  the
Company has  obtained  business by  offering a superior  level of service,  even
though it was not the low bidder for a particular contract.  The Company derives
a substantial  portion of its revenues from  customers  with whom it has entered
into  contracts.  Virtually  all  scheduled  dedicated  vehicle  and  facilities
management services are provided pursuant to contracts.  Most of these contracts
are terminable by the customer on relatively short notice without penalty.

Competition

         The market for the Company's  delivery  service is highly  competitive.
The Company  believes that the principal  competitive  factors in the markets in
which it competes are  reliability,  quality,  breadth of service and price. The
Company competes on all such factors.  Most of the Company's  competitors in the
same-day  ground and air  delivery  market are  privately  held  companies  that
operate in only one location or in a limited service area.  However,  there is a
growing trend toward  consolidation  in the  industry.  Certain of the Company's
competitors have recently consolidated, such as Corporate Express, Inc., Dynamex
Inc.  and Dispatch  Management  Services,  Inc. In addition,  UPS and FedEx have
begun to provide same-day air delivery services.

         In addition to the same-day  delivery services provided by the Company,
customers also utilize next-day and second-day services. The market for next-day
and second-day  services is dominated by nationwide network  providers,  such as
FedEx and UPS, which have built large,  capital-intensive  distribution channels
that allow them to process a high volume of materials.  In order to  effectively
operate their  networks,  these  companies  typically  have fixed  deadlines for
next-day or second-day delivery services.  In contrast,  the Company specializes
in on-demand, next-flight-out deliveries or services which, by their nature, are
not governed by rigid time schedules.  If a customer is unable to meet a network
provider's established deadline, the Company can pick up the shipment, put it on
the next  available  flight and deliver  it, in some  cases,  before the network
provider's  scheduled  delivery  time.  The  Company's  services  are  available
twenty-four hours a day, seven days a week.

         The Company  obtains space on scheduled  airline flights to provide its
air services and  accordingly  does not have to acquire or maintain an expensive
fleet of  airplanes.  As a result,  the  Company  can  provide a more  flexible,
specialized  service to its customers  without incurring the high fixed overhead
that the larger network providers must incur.

Acquisitions and Divestitures

         In November 1995 the Company commenced  operations  simultaneously with
the acquisition of eleven companies  providing  same-day  delivery and logistics
services.  The  aggregate  consideration  paid by the Company was  approximately
$29.6 million in cash and 2,935,702  shares of Common Stock, par value $.001 per
share (the  "Common  Stock"),  for an  aggregate  value of  approximately  $67.8
million.

         In 1996, the Company acquired several additional businesses aggregating
approximately  $15.6 million in annual  revenues.  The aggregate  purchase price
paid by the  Company  for  these  businesses  was  approximately  $3.3  million,
consisting of a combination of cash,  seller  financed debt and shares of Common
Stock. The purchase price was subsequently reduced by approximately $357,000 due
to actual revenue not reaching  projected  revenue as stipulated in the purchase
agreements. Each of the transactions has been accounted for as a purchase.

         In 1997, the Company curtailed its acquisition  activity and focused on
internal growth. Consistent with the change in strategic focus, in January 1997,
the Company sold its contract logistics  subsidiary to David Mathia, the founder
and  president  of such  subsidiary,  in  exchange  for  137,239  shares  of the
Company's common stock. In connection with the sale, the Company recorded a gain
of  approximately  $816,000 before the effect of Federal and state income taxes.
During October 1997, the Company announced its intention to exit the fulfillment
and direct mail  business and in December 1997 sold its  fulfillment  and direct
mail business for $850,000 in cash and notes.  In connection  with the sale, the
Company recorded a gain of approximately $23,000 net of Federal and state income
taxes  of  approximately  $15,000.  Accordingly,   these  operations  have  been
reclassified  as  discontinued  operations  in  the  accompanying   consolidated
financial statements.

         On  July  2,  1998,  the  Company   acquired  all  assets  and  certain
liabilities  of Metro  Courier  Network,  Inc.  ("Metro") for $4.25 million plus
contingent  payments,  with $2.5 million in cash and a $1.75 million convertible
note. The contingent  payments are in the aggregate amount of up to $1.5 million
and are payable based on the achievement of certain financial goals by the newly
formed  division during the two year period  following the closing.  The Company
intends to pursue additional acquisitions in 1998, where the Company can improve
its existing  market  position or  establish a strategic  market  presence.  The
Company's ability to make additional  acquisitions is limited under the terms of
its Revolving Credit Facility.

Regulation

         The  Company's  delivery  operations  are subject to various  state and
local  regulations  and, in many  instances,  require  permits and licenses from
state  authorities.  To a limited degree,  state and local  authorities have the
power to regulate the  delivery of certain  types of  shipments  and  operations
within  certain  geographic  areas.  Interstate  and  intrastate  motor  carrier
operations  are also  subject to safety  requirements  prescribed  by the United
States  Department of  Transportation  (the "DOT") and by State  Departments  of
Transportation.  The Company's failure to comply with the applicable regulations
could result in substantial  fines or possible  revocation of one or more of the
Company's operating permits.

Safety

         The  Company  seeks to ensure  that all  employee  drivers  meet safety
standards  established by the Company and its insurance  carriers as well as the
DOT. In addition,  where required by the DOT or state or local authorities,  the
Company  requires  independent  owner/operators  utilized by the Company to meet
certain specified safety standards.  The Company reviews  prospective drivers in
an effort to ensure that they meet applicable requirements.

Intellectual Property

         The  Company  filed  an   application  to  register  the  service  mark
"Consolidated Delivery & Logistics, Inc. The Total Package in Delivery" which is
currently  pending in the U.S. Patent and Trademark  Office. No assurance can be
given  that any such  registration  will be  granted  or that if  granted,  such
registration  will be effective to prevent others from (i) using this or similar
service mark  concurrently or (ii) preventing the Company from using the service
mark in certain  locations.  The Company is not aware of any other  entity using
the name  "Consolidated  Delivery &  Logistics,  Inc." or the service  mark "The
Total Package in Delivery."

Employees and Independent Contractors

         At December 31, 1997, the Company employed  approximately 2,900 people,
2,000  as  drivers  or  messengers,  400  in  operations,  300 in  clerical  and
administrative positions, 50 in sales and 150 in management.  The Company is not
a party to any collective bargaining agreements, although the Company is subject
to union organizing  activity from time to time. The Company has not experienced
any work  stoppages  and believes  that its  relationship  with its employees is
good.

         The Company also had contracts  with  approximately  1,000  independent
contractors  as of  December  31,  1997.  From time to time,  federal  and state
authorities  have  sought  to  assert  that   independent   contractors  in  the
transportation industry, including those utilized by the Company, are employees,
rather  than  independent  contractors.  In 1997,  a  subsidiary  of the Company
satisfactorily concluded an employment status examination.  The Company has been
informed that two  additional  examinations  will be conducted in 1998 regarding
employment status at certain other Company  subsidiaries.  The Company continues
to believe  that the  independent  contractors  utilized  by the Company are not
employees  under existing  interpretations  of federal and state laws.  However,
there can be no assurance that federal and state  authorities will not challenge
this  position,  or that  other  laws or  regulations,  including  tax laws,  or
interpretations  thereof,  will  not  change.  If,  as a  result  of  any of the
foregoing, the Company were required to pay for and administer added benefits to
independent  contractors,  the  Company's  operating  costs would  substantially
increase.   See  "Risk   Factors  -   Independent   Contractors   and   Employee
Owner/Operators."


<PAGE>


Property

         As of December 31, 1997, the Company operated from 53 leased facilities
(excluding  eight  authorized  sales  agent  locations).  These  facilities  are
principally  used for  operations,  general  and  administrative  functions  and
training.  In addition,  several  facilities  also contain storage and warehouse
space.  The  table  below  summarizes  the  location  of the  Company's  current
facilities (excluding the sales agent locations).

State                                                     Number of Facilities
- -----                                                     --------------------
New York..........................................                        16
Florida...........................................                         9
New Jersey........................................                         6
California........................................                         3
Massachusetts.....................................                         3
Illinois..........................................                         2
Louisiana.........................................                         2
Ohio..............................................                         2
Connecticut.......................................                         1
Georgia...........................................                         1
Indiana...........................................                         1
Maine.............................................                         1
Maryland..........................................                         1
Missouri..........................................                         1
North Carolina....................................                         1
Tennessee.........................................                         1
Virginia..........................................                         1
Washington........................................                         1


         The  Company's  corporate  headquarters  are  located in  Clifton,  New
Jersey.  The Company believes that its properties are generally well maintained,
in good condition and adequate for its present needs.  Furthermore,  the Company
believes that suitable  additional or  replacement  space will be available when
required.

         As of December 31, 1997, the Company owned or leased  approximately 270
cars and 480 trucks of various  types,  which are primarily  operated by drivers
employed by the Company. In addition,  certain of the Company's employee drivers
own or lease their own vehicles. The Company also hires independent  contractors
who typically  provide their own vehicles and are required to carry at least the
minimum amount of insurance required by state law.

         The  Company's  aggregate  rental  expense for the year ended  December
31, 1997 was  approximately  $3.5 million.  See Note 12 to the Company's
Consolidated Financial Statements.

Litigation

         On March 19,  1997,  a  purported  class  action  complaint,  captioned
Gapszewicz v.  Consolidated  Delivery & Logistics,  Inc., et al. (97 Civ. 1939),
was filed in the United States  District Court for the Southern  District of New
York (the "Court")  against the Company,  certain of the  Company's  present and
former  executive  officers,  and the co-managing  underwriters of the Company's
initial public offering (the "Offering").  The gravamen of the complaint is that
the Company's  registration  statement for the Offering contained  misstatements
and omissions of material fact in violation of the federal  securities  laws and
that the Company's financial  statements included in the registration  statement
were  false  and  misleading  and did not  fairly  reflect  the  Company's  true
financial condition. The complaint seeks the certification of a class consisting
of  purchasers  of the  Company's  Common  Stock from  November 21, 1995 through
February  27,  1997,  rescission  of the  Offering,  attorneys'  fees and  other
damages. In April 1997, five other complaints  containing  allegations identical
to the  Gapszewicz  complaint  were filed in the same federal  court against the
Company.  On May 27, 1997, these six complaints were  consolidated into a single
action  entitled  "In re  Consolidated  Delivery &  Logistics,  Inc.  Securities
Litigation".  On July 16, 1997, the Company and the underwriter defendants filed
a motion to dismiss the complaint.  In response, the plaintiffs filed an amended
complaint  on October 20, 1997.  A motion to dismiss the amended  complaint  was
filed by the Company and the  underwriter  defendants  on December 15, 1997.  No
ruling on the  Company's  motion has been  rendered  by the Court.  The  Company
believes the  allegations  contained in the amended  complaint are without merit
and intends to continue to vigorously defend the action.

         In February 1996,  Liberty Mutual Insurance Company ("Liberty  Mutual")
filed an action  against  Securities  Courier  Corporation,  a subsidiary of the
Company,  Mr.  Vincent  Brana and  certain  other  parties in the United  States
District  Court for the  Southern  District  of New York  alleging,  among other
things, that Securities Courier had fraudulently  obtained automobile  liability
insurance  from Liberty Mutual in the late 1980s and early 1990s at below market
rates. This suit, which claims common law fraud,  fraudulent inducement,  unjust
enrichment and  violations of the civil  provisions of the Federal RICO statute,
among other things,  seeks an unspecified  amount of  compensatory  and punitive
damages from the  defendants,  as well as  attorneys'  fees and other  expenses.
Under the terms of its  acquisition  of  Securities  Courier,  the  Company  has
certain rights to indemnification from Mr. Brana. Discovery is currently pending
and as a result the Company is unable to make a  determination  as to the merits
of the claim. The Company does not believe that an adverse determination in this
matter would result in a material adverse effect on the  consolidated  financial
position or results of operations of the Company.

         The Company is, from time to time, a party to litigation arising in the
normal course of its business, most of which involves claims for personal injury
and property  damage  incurred in  connection  with its same-day  ground and air
delivery operations.  Management believes that none of these actions,  including
the  actions  described  above,  will  have a  material  adverse  effect  on the
consolidated financial position or results of operations of the Company.



<PAGE>


                                   MANAGEMENT

Directors and Executive Officers

         The following table sets forth certain  information  concerning each of
the directors and executive officers of the Company:

        Name                      Age                  Position

   Albert W. Van Ness, Jr.         55     Chairman of the Board, Chief Executive
                                          Officer, Chief Financial Officer
                                          and Director
   William T. Brannan              50     President, Chief Operating Officer
                                          and Director
   Joseph J. Leonhard              47     Vice President - Controller
   Mark Carlesimo                  45     General Counsel
   Michael Brooks                  43     Southeast Region Manager
   Randy Catlin                    51     Air Division Manager
   Robert Wyatt                    39     Northeast Region Manager
   William T. Beaury               44     Director
   Jon F. Hanson                   61     Director
   Labe Leibowitz                  44     Director
   Marilu Marshall                 52     Director
   Kenneth W. Tunnell              68     Director
   John S. Wehrle                  45     Director


Albert W. Van Ness, Jr. has served as the Chairman of the Board, Chief Executive
Officer and Director of the Company since  February 1997 and as Chief  Financial
Officer since June 1998. He remains a Managing Partner of Club Quarters,  LLC, a
hotel  development  and management  company,  since October 1992. From June 1990
until  October  1992,  Mr.  Van Ness  served  as  Director  of  Managing  People
Productivity,  a consulting firm. Prior thereto,  from 1982 until June 1990, Mr.
Van Ness held various  executive  offices with Cunard Line Limited,  a passenger
ship and luxury hotel  company,  including  Executive  Vice  President and Chief
Operating  Officer of the Cunard  Leisure  Division  and  Managing  Director and
President of the Hotels and Resorts Division. Prior thereto, Mr. Van Ness served
as the  President  of  Seatrain  Intermodal  Services,  Inc.,  a cargo  shipping
company.

William T. Brannan has served as the  President and Chief  Operating  Officer of
the Company since  November  1994.  From January 1991 until  October  1994,  Mr.
Brannan served as President,  Americas  Region - US Operations,  for TNT Express
Worldwide,  a major  European-based  overnight  express  delivery  company.  Mr.
Brannan has 23 years of experience in the transportation and logistics industry.

Joseph J.  Leonhard has been the  Controller  of the Company since June 1995 and
was appointed to the position of Vice-President in May 1996. Prior thereto, from
June 1987 until June 1995, Mr.  Leonhard was the Controller and Chief  Financial
Officer of Scientific Devices East, Inc.

Mark  Carlesimo has been General  Counsel of the Company since  September  1997.
From July 1983 until September 1997, Mr.  Carlesimo  served as Vice President of
Legal Affairs of Cunard Line Limited.

Michael  Brooks has served as Director of the Company  since  December  1995, as
Southeast  Region  Manager  since  August 1996 and as  President  of Silver Star
Express,  Inc., a subsidiary of the Company,  since November 1995.  Prior to the
merger of Silver Star Express,  Inc. into the Company,  Mr. Brooks was President
of Siver Star Express, Inc. since 1988. Mr. Brooks has 24 years of experience in
the same-day  ground and  distribution  industries.  In addition,  Mr. Brooks is
currently a Director of the Express Carriers Association, an associate member of
the National Small Shipment Traffic  Conference and an affiliate of the American
Transportation Association.

Randy  Catlin has served as Air  Division  Manager of the  Company  and as Chief
Executive Officer of SureWay Worldwide, a subsidiary of the Company, since March
1997. From 1984 until 1997, Mr. Catlin was  Vice-Chairman of SureWay  Worldwide,
formerly  known as Sureway Air Traffic  Corporation.  Mr. Catlin has 31 years of
experience  in the air courier  industry.  In addition,  Mr. Catlin is currently
Chairman of the annual conference of the Air Courier Conference of America,  and
has served previously as President and Director of the organization.

Robert  Wyatt  has  been the  Northeast  Region  Manager  since  November  1997,
Manhattan  Region  Manager  since August 1996 and  President of Olympic  Courier
Systems, Inc. a subsidary of the Company since November 1995. From December 1995
until November 1997, Mr. Wyatt served as Director of the Company. Prior thereto,
Mr. Wyatt was  co-founder  and President of certain of the companies  comprising
Orbit/Lightspeed Courier Systems, Inc. ("Orbit/Lightspeed"), a former subsidiary
of the Company  which has been merged into  Olympic.  Mr.  Wyatt has 14 years of
experience in the same-day delivery  industry.  He currently serves on the Board
of Directors of the Messenger Courier Association of the Americas. Mr. Wyatt has
also  served  as the  President  of the New York  State  Messenger  and  Courier
Association.

William T. Beaury,  44, Director since 1995.  Vice-Chairman of the Company since
December 1995.  Prior thereto,  Mr. Beaury was a co-founder,  the Chairman and a
director of SureWay Air Traffic  Corporation  ("SureWay") and SureWay  Logistics
Inc., subsidiaries of the Company, since 1984 and October 1993, respectively. In
addition,  since 1975,  Mr. Beaury has served as President of Assets  Management
Limited, an investment management company which previously owned 74% of SureWay.
Mr. Beaury has 20 years of  experience  in the same-day  ground and air delivery
industry.  Mr.  Beaury also has been a member of the Air Courier  Conference  of
America  ("ACCA") since 1980, The Advertising  Production Club since 1988, and a
member of the Presidents Association-the CEO Division of the American Management
Association.

Jon F. Hanson,  61,  Director since 1997. Mr. Hanson has served as the President
and Chairman of Hampshire  Management  Company,  a real estate  investment  firm
since December 1976. From April 1991 to the present,  Mr. Hanson has served as a
director to the Prudential Insurance Company of America. In addition, Mr. Hanson
currently  serves as a director  with the United Water  Resources and the Orange
and Rockland Utilities from April 1985 and September 1995, respectively.

Labe Leibowitz,44,  Director since 1995.  President of Clayton/National  Courier
Systems,  Inc.  ("National"),  a subsidiary  of the  Company,  from July 1995 to
August 1997.  Since  September  1997,  he has acted as a consultant to National.
Leibowitz  served as Executive  Vice  President of National from 1980 until July
1995.  Mr.  Leibowitz  has 15  years  of  experience  in the  same-day  delivery
industry.  Mr.  Leibowitz  currently  serves  on the Board of  Directors  of the
Association  of  Messenger  Courier  Services  and is a member of the  Messenger
Courier Association of the Americas.

Marilu  Marshall,  52. Director since 1997.  Senior  Vice-President  and General
Counsel,  Cunard Line Limited since November 1987. Prior thereto, from July 1984
to September 1987 Ms. Marshall served as the  Vice-President and General Counsel
of GNOC, Corp., t/a Golden Nugget Hotel & Casino.

Kenneth W. Tunnell,  68, Director since 1995. Managing Partner of Tanglewood
Associates,  a management  consulting  firm,  since January 1995. Prior thereto,
until December 1994, Mr. Tunnell was the Chairman of K.W. Tunnell Company, Inc.,
a management  consulting firm founded by Mr. Tunnell in 1962. In addition,  from
August  1993  to  August  1996,  Mr.  Tunnell  served  as a  director  of  ASECO
Corporation.

         John S. Wehrle, 45, Director since 1997. President and CEO of Heartland
Capital  Partners,L.P.,  since August 1997. Prior thereto,  Mr. Wehrle served as
Vice President and Head of Mergers & Acquisitions  for A.G. Edwards & Sons, Inc.
from  July  1994 to July  1997.  From  1989 to 1994 Mr.  Wehrle  served  as Vice
President-Financial  Planning for The  Dyson-Kissner-Moran  Corporation where he
was a key participant in acquisitions and corporate development.  He also served
as Managing  Director of Chase  Manhattan Bank, N.A. for three years from August
1986 to  October  1989  where  he was  engaged  in the  execution  of  Leveraged
Acquisitions.  From 1976 to 1986 Mr.  Wehrle held  various  positions  with both
Price Waterhouse and Touche Ross & Co. in both New York and London.

Compensation of Directors

         Directors  who are  employees of the Company do not receive  additional
compensation  for serving as directors.  Effective in 1997, each director who is
not an employee of the Company  received an annual retainer of $16,000  ($18,500
for any committee  chairperson).  The total  directors fees paid to non-employee
directors  in 1997 was  $48,555.  On  September  1,  1997 Mr.  Labe  Leibowitz's
employment  with a subsidiary of the Company was terminated and at that time the
Company  entered  into a three  year  Consulting  Agreement  with Mr.  Leibowitz
pursuant  to which Mr.  Leibowitz  is paid  fixed fees of  $4,166.66  per month.
Directors of the Company are reimbursed for  out-of-pocket  expenses incurred in
their capacity as directors of the Company.

         The  Company  amended  the  1995  Stock  Option  Plan  for  Independent
Directors (the "Director  Plan"),  under which each  non-employee  director will
automatically receive options covering 1,250 shares of Common Stock on the first
day of each fiscal  quarter.  The Company has reserved  100,000 shares of Common
Stock for issuance in connection  with the Director Plan.  Options granted under
the Director Plan have an exercise price per share equal to fair market value of
the underlying shares on the date of grant. Upon exercise of an option under the
Director  Plan,  the  participating  director  will be  required  to provide the
exercise price in full, in cash or in shares of the Company's  securities valued
at fair market value on the date of the  exercise of the option.  No option will
be  exercisable  within  one  year of the date of grant  and no  option  will be
exercisable more than ten years from the date of grant.

         Options  outstanding under the Plan in favor of these individuals as of
April 1, 1998 are as follows: Kenneth W. Tunnell-1,250,  1,250 and 1,250 options
at $2.81,  $2.69 and $4.38 per  share;  Marilu  Marshall-1,250,  1,250 and 1,250
options at $2.81,  $2.69 and $4.38 per share; Jon Hanson-1,250,  1,250 and 1,250
options at $2.81,  $2.69 and 4.38 per  share;  Labe  Leibowitz-1,250,  1,250 and
1,250  options  at $2.81,  $2.69 and $4.38 per share and John  Wehrle-1,250  and
1,250 options at $2.69 and $4.38 per share.


<PAGE>


Executive Compensation

         The  Company  was  incorporated  in June 1994 and did not  conduct  any
operations  prior to November  1995.  The  following  tables  summarize  certain
information  relating  to the  compensation  paid or accrued by the  Company for
services  rendered  during the years ended  December 31, 1995,  1996 and 1997 to
each person  serving as the Chief  Executive  Officer of the Company and each of
the Company's four other most highly paid executive  officers whose compensation
exceeded $100,000.



<PAGE>
<TABLE>
<CAPTION>

                                                      SUMMARY COMPENSATION TABLE

                                                                                                   Long-Term
                                                                                                  Compensation
                                                  Annual Compensation (1)                          Awards (2)
                                ------------------------------------------------------------    -----------------
<S>                            <C>           <C>              <C>         <C>                   <C>               <C>
 
                                                                               Other               Securities
                                                                               Annual              Underlying        All Other
         Name and                              Salary          Bonus        Compensation          Options/SARs     Compensation
    Principal Position           Year            ($)            ($)            ($)(7)                ($)(3)             ($)
- ----------------------------    --------    --------------    --------    -----------------     ----------------- ---------------
                                                                                                  *Exercisable
                                                                                                **Unexercisable

Albert W. Van Ness, Jr.          1997               -            -               -                   *310,585         2,500(11)
  Chairman and Chief             1996               -            -               -                    ** -           16,400(11)
  Executive Officer (4)          1995               -            -               -                                        -


John Mattei                      1997           9,615            -               -                       *7,692          -
  Chairman and Chief             1996         200,000            -               -                           **
  Executive Officer (5)          1995          69,692(6)         -               -


William T. Brannan               1997          200,000        15,005             -                     *34,584           -
  President and Chief            1996          200,000           -               -                    **36,582
  Operating Officer              1995           81,231(6)        -


Joseph G. Wojak                  1997          200,000           -               -                     *24,584           -
  Executive Vice                 1996          200,000           -               -                    **24,582
  President and Chief            1995           81,231(6)        -
  Financial Officer (12)


William T. Beaury                1997         192,350            -               -                     *9,092            -
  Director and Member            1996         200,000            -               -                    **7,692
  of Executive Committee         1995         210,320(8)         -               -


Michael Brooks                   1997         174,200         39,480             -                     *6,731            -
  Southeast Region               1996         175,000            -               -                    **16,730
  Manager                        1995         153,750(9)         -               -


Randy Catlin                     1997         188,455            -               -                     *13,392           -
  Air Division Manager           1996         200,020            -               -                    **12,692
                                 1995         146,020(10)        -               -

</TABLE>

- -------------------
(1)  The Company did not commence operations until November 1995.
(2)  The Company did not grant any stock appreciation  rights,  restricted stock
     awards or make any long-term  incentive  plan payout during the years ended
     December 31, 1995, 1996 and 1997.
(3)  Comprised  solely of incentive  or  non-qualified  stock  options.  See
     "Stock  Option Plans - Employee Stock Compensation Program."
(4)  Commencing  February  1997 Mr. Van Ness served as Chairman of the Board and
     Chief  Executive  Officer  and  commencing  June  1998 he  served  as Chief
     Financial Officer on an interim basis.
(5)  Mr.  Mattei  resigned as Chairman  of the Board and Chief  Executive
     Officer of the Company in January 1997.
(6)  Excludes consulting fees paid by C.T.A. Group, LLC and success fees paid by
     the Company to each of Messrs. Mattei, Brannan and Wojak in connection with
     the formation of the Company and the  acquisition of the Company's  various
     subsidiaries (the "Combination").
(7)  Excludes certain personal benefits,  the total value of which was less than
     the lesser of either  $50,000 or 10% of the total  annual  salary and bonus
     for each of the executives.
(8)  Includes amounts paid to Mr. Beaury by Sureway Air prior to the
     Combination.
(9)  Includes amounts paid to Mr. Brooks by Silver Star Express, Inc. prior to
     the Combination.
(10) Includes amounts paid to Mr. Catlin by Sureway Air prior to the
     Combination.
(11) Represents amounts paid to Mr. Van Ness as Director's fees by the Company.
(12) Mr. Wojak resigned as Exective Vice President and Chief Financial Officer
     in May 1998.


<PAGE>


Employment Agreements; Covenants-Not-To-Compete

         At the time of his  appointment  as  Chairman  of the  Board  and Chief
Executive  Officer,  Mr. Van Ness entered into a one-year  employment  agreement
with the Company effective  February 5, 1997. In lieu of a salary,  Mr. Van Ness
was given two stock option grants to purchase  100,000 shares of Common Stock of
the Company.  Options to purchase 50,000 shares were granted at $4.875 per share
and options to purchase  another 50,000 shares were granted at $7.875 per share.
All  options  vested  immediately.  At the  recommendation  of the  Compensation
Committee of the Board of Directors, Mr. Van Ness' 1997 employment agreement was
amended  later in 1997  granting  Mr.  Van Ness  immediately  vested  options to
purchase  208,085  additional  shares of Common Stock.  The  Committee  approved
options to  purchase  50,000  shares at $3.50,  50,000  shares at $6 and 108,085
shares at $2.313.  All of Mr. Van Ness' options  terminate in the year 2007. Mr.
Van Ness' agreement is subject to certain non-competition,  non-solicitation and
anti-raiding provisions.

         In  connection   with  the  Company's   initial  public   offering  and
simultaneous  acquisition  of 11  separate  businesses  (the  "Combination")  in
November of 1995, Messrs. Brannan,  Beaury, Wojak, Catlin, Wyatt and Brooks each
entered  into an  employment  agreement  with the  Company  which  commenced  on
November 27, 1995 for a term of five years. Pursuant to such agreements, Messrs.
Brannan, Beaury and Wojak receive an annual base salary of $200,000 for the term
of the employment agreement,  subject to periodic increases at the discretion of
the Board of Directors.  Messrs. Brooks, Catlin and Wyatt receive an annual base
salary of  $165,000,  $185,000 and  $154,000  respectively,  subject to periodic
increases at the discretion of the Board of Directors. Messrs. Brannan and Wojak
also received in 1996 options to purchase  33,782 shares at an exercise price of
$4 7/8 per  share  which  vest over the  terms of their  contracts.  Each of the
executives  will be entitled to  participate  in all  compensation  and employee
benefit  plans,  including  such  bonuses as may be  authorized  by the Board of
Directors from time to time.

         In connection with the Combination, officers of the Company and certain
senior   officers/shareholders   of  the  acquired  companies   ("Subsidiaries")
(including  Messrs.  Brannan,  Beaury,  Wojak,  Catlin,  Wyatt and Brooks)  also
entered into  employment  agreements  which commenced on November 27, 1995 for a
five year term. Pursuant to such agreements, each person receives an annual base
salary ranging from $90,000 to $200,000 per year,  subject to periodic increases
at the  discretion of the Board of Directors.  Except as otherwise  specified in
each  person's  employment  agreement,  each  of such  persons  is  entitled  to
participate in all  compensation and employee benefit plans, and to receive such
bonuses as may be authorized by the Board of Directors from time to time.  Under
the terms of the employment agreements, each of such persons received options in
1995 to purchase a number of shares of Common Stock equal to such  person's base
salary  pursuant to his  employment  agreement  (or based upon such base salary)
with the Company divided by the initial public offering (the  "Offering")  price
per share of the Common Stock in the Offering ($13 per share).

         Each of the  employment  agreements  provides  that,  in the event of a
termination  of employment by the Company  without  cause,  or a termination  of
employment  by the  employee  as a  result  of a  constructive  discharge,  such
employee  will be entitled to receive from the Company a lump-sum  payment equal
to the employee's  then-current  base salary for the lesser of (i) the remaining
term of the agreement or (ii) three years (subject to certain  limitations).  In
the  event of a change  in  control  of the  Company,  if the  employee  has not
received  sufficient  prior  notice  that  such  employee's  employment  will be
continued following the change in control, such change in control will be deemed
to be a termination without cause with the effects specified above. In the event
of any change in  control,  the  employee  may also elect to treat the change in
control  as a  termination  without  cause by giving  appropriate  notice to the
Company.  Each  employment  agreement  also  contains  certain   non-competition
covenants which will continue for a period of two years following termination of
employment.   In  addition,   each   employment   agreement   contains   certain
anti-solicitation  and  anti-raiding  provisions.  However,  in the  event  of a
termination without cause as described above, such covenants and provisions will
not be applicable.

                               STOCK OPTION PLANS

Employee Stock Compensation Program

         In September 1995, the Board of Directors adopted, and the stockholders
of the Company  approved,  the Employee Stock  Compensation  Program in order to
attract and retain qualified  directors,  officers and employees of the Company,
to facilitate  performance-based  compensation  for key employees and to provide
incentives for the  participants in the Employee Stock  Compensation  Program to
enhance the value of the Common Stock. The Employee Stock  Compensation  Program
is  administered  by the  Compensation  Committee and authorizes the granting of
incentive stock options, non-qualified supplementary options, stock appreciation
rights,  performance  shares  and stock  bonus  awards to key  employees  of the
Company  (approximately  150 in total)  including  those  employees  serving  as
officers or directors of the Company.  The Company has reserved 1,900,000 shares
of Common Stock for issuance in connection with the Employee Stock  Compensation
Program.  Options granted under the Employee Stock Compensation  Program have an
exercise price equal to the fair market value of the underlying  Common Stock at
the date of grant and vest over a four-year  period unless  otherwise  agreed by
the Compensation Committee of the Board of Directors at the time of grant.
<PAGE>


         The following table summarizes certain  information as of April 1, 1988
relating to the grant of stock  options to purchase  Common Stock to each of the
executives named in the Summary Compensation Table.

<TABLE>
<CAPTION>

                                                OPTION/SAR GRANTS IN LAST FISCAL YEAR (1)

                                                            Individual Grants
                           -------------------------------------------------------------------------------------


                                               Percent of
                              Number of           Total                                                Grant
                             Securities       Options /SARs                                             Date
                             Underlying        Granted to      Exercise or                            Present
                            Options/SARs      Employees in      Base Price        Expiration           Value
           Name            Granted (#) (2)   Fiscal Year (3)      ($/sh)             Date              $(5)
 ------------------------- ---------------- ------------------ ------------- ---------------------- ------------
<S>                        <C>              <C>                <C>           <C>                    <C>    
 Albert W. Van Ness, Jr.        50,000 (2)         11%             4.88      January 5, 2007           $130,235

 Albert W. Van Ness, Jr.        50,000 (2)         11%             7.88      January 5, 2007            $98,915

 Albert W. Van Ness, Jr.        50,000 (2)         11%             3.50      November 11, 2007          $64,600

 Albert W. Van Ness, Jr.        50,000 (2)         11%             6.00      November 11, 2007          $45,030

 Albert W. Van Ness, Jr.       108,085 (2)         25%             2.31      December 11, 2007         $133,528

 William T. Brannan             10,000 (2)         2%              2.56      December 2, 2007           $13,690

 William T. Brannan             12,000 (4)         3%              2.31      December 12, 2007          $17,625

 William T. Beaury               1,400 (2)         -%              3.50      December 2, 2007            $1,617

 Michael Brooks                 10,000 (4)         2%              2.31      December 12, 2007          $14,688

 Randy Catlin                    5,700 (2)         1%              3.50      December 2, 2007            $6,585

 Randy Catlin                    5,000 (4)         1%              2.31      December 12, 2007           $7,344
</TABLE>

- ------------------------
(1)  The Company did not grant any stock appreciation rights in 1997.
(2)  Options vest upon date of grant.
(3)  Options  covering  a total of  439,328  shares  of  Common  Stock  were
     granted  under  the  Employee  Stock Compensation Program in 1997.
(4)  These options are exercisable over a four year period. 25% of these options
     become  exercisable  one year from the date of  grant,  an  additional  25%
     become  exercisable  two years from the date of grant,  an  additional  25%
     become  exercisable  three years from the date of grant,  and an additional
     25% become exercisable four years from the date of grant.
(5)  The  present  value  of  the  options  granted  was  determined  using  the
     Black-Scholes  pricing  model and based on the following  assumptions:  the
     risk free  interest was 5.6%,  the expected term of the option was 5 years,
     the volatility factor was 55% and the dividend yield was 0.


<PAGE>


<TABLE>
<CAPTION>

                                  AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                                           AND FY-END OPTION/SAR VALUES (1)

                                                                       Number of Securities             Value of
                                                                      Underlying Unexercised          Unexercised
                                                                                                      In-The-Money
                                  Shares                                   Options/SARs               Options/SARs
                                 Acquired              Value              at FY-End (#)             at FY-End ($)(3)
                                                                      -----------------------    -----------------------
                                On Exercise          Realized              Exercisable/               Exercisable/
          Name                    (#) (2)             ($) (2)             Unexercisable              Unexercisable
- --------------------------    ----------------    ----------------    -----------------------    -----------------------
<S>                           <C>                 <C>                 <C>                        <C>    

Albert W. Van Ness, Jr.             --                  --                   310,585 / -                $20,536 / -


William T. Brannan                  --                  --                 34,584 / 36,582               - / $2,280


William T. Beaury                   --                  --                  9,092 / 7,692                  - / -


Joseph G. Wojak                     --                  --                 24,584 / 24,582                 - / -


Michael Brooks                      --                  --                  6,731 / 16,730               - / $1,900


Randy Catlin                        --                  --                 13,392 / 12,692                - / $950
</TABLE>

- -------------------------
(1)  No stock appreciation rights have been granted by the Company.
(2)  No options were exercised in 1997.
(3)  As of December 31,  1997,  the fair market value of a share of Common Stock
     (presumed  to equal  the  closing  sale  price as  reported  on the  Nasdaq
     National Market) was $2.50.



<PAGE>

                                                 
Compensation Committee Interlocks and Insider Participation

         The  Company's  Compensation  Committee  is currently  comprised of Ms.
Marilu Marshall,  Chairman, Mr. Tunnell and Mr. Jon Hanson. None of such persons
is or has been an officer or employee of the Company.  At present,  no executive
officer of the Company and no member of its Compensation Committee is a director
or  compensation  committee  member of any other  business  entity  which has an
executive  officer that sits on the Company's Board of Directors or Compensation
Committee.


                              CERTAIN TRANSACTIONS


Organization of the Company

         In  connection  with its  formation  and  initial  capitalization,  the
Company issued 2,000,000  shares of Common Stock at an aggregate  purchase price
of $2,000 to certain founding stockholders including Mr. Wojak. Subsequently, in
November 1994, Mr. Brannan acquired 100,000 shares of Common Stock for $100.

         In November  1995,  the Company  entered  into an amended and  restated
management  agreement with Messrs.  Wojak and Brannan and the former Chairman of
the Company (the "Management  Agreement")  pursuant to which such persons agreed
to provide certain consulting  services to the Company prior to the consummation
of the  Combination  in exchange for which each of them received a fee of $3,000
per week. In addition,  pursuant to the Management  Agreement,  the Company paid
each such person  $21,000 upon  consummation  of the  Combination,  representing
amounts  which were past due to such  individuals  in  connection  with services
rendered to the Company in its formation.  In addition, upon consummation of the
Combination,  the Company paid Messrs. Wojak and Brannan and the former Chairman
$135,000,  $50,000  and  $165,000,  respectively,  as a success  fee.  Under the
Management  Agreement,  Messrs. Wojak, Brannan and the former Chairman agreed to
reduce their  ownership  of Common  Stock to an  aggregate of 394,423  shares of
Common Stock.

         In connection with the  Combination,  certain  officers,  directors and
5% shareholders received cash and shares of Common Stock as follows: Mr. Beaury:
319,354 shares and $3,328,870;  Mr. Brana:  357,301 shares and  $3,739,680;  Mr.
Brooks:  240,293 shares and  $2,628,841;  Mr. L.  Leibowitz:  145,178 shares and
$976,936; Mr. T. LoPresti:  319,354 shares and $3,328,870; and Mr. Wyatt: 49,900
shares and $450,000.

Real Estate Transactions

         Mr. Brooks and members of his immediate  family own various real estate
partnerships which lease properties to Silver Star, a subsidiary of the Company,
for use as  terminals  in Miami,  Florida;  Altanta  and  Valdosta,  Georgia and
Dayton,  Ohio.  Silver Star paid annual rental fees to such partnerships in each
of 1995, 1996 and 1997 of $126,000, $157,570 and $157,570,  respectively.  As of
January 1, 1998,  the Company is  obligated to pay rentals of $150,000 for these
properties, which the Company believes to be the fair market rental value of the
properties.

Certain Indebtedness

         The Company repaid  approximately  $2.3 million of  indebtedness of the
Founding  Companies  with  $300,000 of the net proceeds of the Offering and $2.0
million  received by Securities  Courier in  connection  with the repayment of a
stockholder  loan. Most of such  indebtedness  was personally  guaranteed by the
shareholders of the Founding  Companies.  The non-interest  bearing  stockholder
loan from Securities Courier to its sole stockholder was $2.0 million at each of
December 31, 1993 and 1994.

Other Transactions

         Mr.  Labe  Leibowitz  has an  interest  in Lee B.  Leasing,  a  limited
partnership  which  purchases  automobiles  and  equipment  and  leases  them to
National,  a  subsidiary  of the  Company.  National  paid,  in  the  aggregate,
$179,000, $96,115 and $67,897 in leasing fees to the limited partnership in each
of 1995, 1996 and 1997, respectively. As of January 1, 1998, National has agreed
to lease  vehicles  from Lee B. Leasing,  which,  in the  aggregate,  will total
approximately $50,000 in annual lease payments. The Company believes these lease
payments  to be no less  favorable  to the Company  than could be obtained  from
unaffiliated third parties.

         Silver Star had  non-interest  bearing  receivables  from  Michael
Brooks and his  brother-in-law,  Peter  Silver,  which  aggregated  $113,466 and
$167,434 at December 31, 1993 and 1994,  respectively.  Messrs. M. Brooks and P.
Silver repaid such receivables upon closing of the Offering. In addition, Silver
Star had a note  receivable  from B&B  Properties,  an entity  owned by  Michael
Brooks,  Harry Brooks (the father of Michael Brooks) and an unrelated party, for
$100,000 at December 31, 1994. Such receivable  accrued interest at a rate of 8%
per annum.  Messrs.  M. Brooks and H. Brooks repaid such receivable upon closing
of the Offering.

         Mr. Brana has a 50%  interest in Sparta  Automobile  and Truck  Leasing
("Sparta"), a corporation which purchases vehicles and leases them to Securities
Courier.  Securities  Courier paid,  in the  aggregate,  $225,000,  $314,000 and
$401,000  in leasing  fees to the  corporation  in each of 1995,  1996 and 1997,
respectively.  As of  January 1, 1998,  Securities  Courier  had agreed to lease
vehicles  from Sparta which,  in the  aggregate,  will total  $200,000 in annual
lease payments.

         Under his employment  agreement with the Company, Mr. Brana is entitled
to a refundable draw against his bonus of $58,000 per annum.

         SureWay has a sales and consulting  agreement with J.P.J.  Express,
Inc., an entity  one-third of which is owned by Mr. James LoPresti,  the brother
of Mr. Thomas  LoPresti.  SureWay paid  commissions to J.P.J.  Express,  Inc. of
approximately  $712,000,  $1,026,000  and  $1,188,249  in 1995,  1996 and  1997,
respectively.  Such agreement  terminates  January 1, 1999, subject to automatic
renewal for additional three-year periods.

Company Policy

         In the future, transactions with officers,  directors and affiliates of
the Company are  anticipated to be minimal and will be approved by a majority of
the Board of Directors, including a majority of the disinterested members of the
Board of Directors,  and will be made on terms no less  favorable to the Company
than could be obtained from unaffiliated third parties.


<PAGE>


                             PRINCIPAL STOCKHOLDERS

         The  following  table sets forth  information  as of April 1, 1998 with
respect to beneficial  ownership of the Common Stock by (i) all persons known to
the  Company  to be the  beneficial  owner  of 5% or  more  thereof,  (ii)  each
director, (iii) each Named Executive Officer and (iv) all executive officers and
directors  as a group.  Unless  otherwise  indicated,  the  address of each such
person is c/o  Consolidated  Delivery  &  Logistics,  Inc.,  380  Allwood  Road,
Clifton,  New Jersey 07012.  All persons  listed have sole voting and investment
power with respect to their shares unless otherwise indicated.

<TABLE>
<CAPTION>


                                                   Amount of Beneficial Ownership (1)

                                            Shares Issuable  Shares Issuable
                                            Upon Conversion   Upon Exercise
                                            of Debentures       of Stock
                                                               Options(1)            Total        Percentage Owned
          Name                 Shares                                                Shares
  <S>                          <C>          <C>              <C>                    <C>           <C>    

  Albert W. Van Ness, Jr.       25,000             9,090           310,585          344,675           4.9%
  William T. Brannan            73,647             9,090            34,584          117,321           1.8
  Joseph G. Wojak              147,377             9,090            24,584          181,051           2.7
  William T. Beaury            638,708(2)          4,524             9,092          652,324(2)        9.8
  Michael Brooks               236,693             9,090             8,731          254,514           3.8
  Jon F. Hanson                 10,000(3)         18,181                 -           28,181           *
  Labe Leibowitz               141,628            14,964                 -          156,592           2.3
  Marilu Marshall                    -                 -                 -                -           -
  Kenneth W. Tunnell             7,500             4,545             2,500           14,545           *
  John S. Wehrle                     -                 -                 -                -           -
  Randy Catlin                 110,617             9,090            13,392          133,099           2.0
  Robert Wyatt                  50,000(4)          3,030             5,128           58,158           *

  All executive officers     1,441,370            92,956           414,558        1,948,884          27.2
    and directors as a
    group (14 persons)

  Thomas LoPresti              638,708(2)          6,807             9,092        654,607             9.8
  24-30 Skillman Avenue
  Long Island City, NY
  11101

  Vincent Brana                357,301                 -             5,770        363,071             5.4
  80 Wesley Street
  South Hackensack, NJ
  07606
</TABLE>

- -----------------
*        Less than 1%
(1)  Includes  options  granted  pursuant  to the  Employee  Stock  Compensation
     Program and the  Director  Plan,  which are  exercisable  within 60 days of
     April 1, 1998.  Options granted pursuant to the Employee Stock Compensation
     Program and Director  Plan in November  1995 and were granted at $13.00 per
     share.
(2)  Includes  638,708  shares of Common  Stock  held by a company  which is 
     jointly  owned by Mr.  Beaury and Mr. LoPresti, each of whom may be deemed
     to be the beneficial owner of all of such shares.
(3)  Represents  10,000 shares held by Ledgewood  Employees  Retirement  Plan of
     which Jon F. Hanson is a beneficiary.
(4)  Includes 1,000 shares held by Mr. Wyatt's wife.



<PAGE>


                          DESCRIPTION OF CAPITAL STOCK

General

         The Company's authorized capital stock consists of 30,000,000 shares of
Common  Stock,  par value $.001 per share,  and  2,000,000  shares of  preferred
stock,  par value  $.001 per share  ("Preferred  Stock").  As of June 30,  1998,
6,637,517  shares  of  Common  Stock  and no  shares  of  Preferred  Stock  were
outstanding.  As of that date there were  approximately 158 record owners of the
Common Stock.

Common Stock

         The holders of Common  Stock are entitled to one vote for each share on
all matters voted upon by stockholders, including the election of directors.

         Subject  to the  rights of any then  outstanding  shares  of  Preferred
Stock,  the holders of the Common Stock are entitled to such dividends as may be
declared  at the  discretion  of the  Board of  Directors  out of funds  legally
available therefor. Holders of Common Stock are entitled to share ratably in the
net assets of the Company upon  liquidation  after  payment or provision for all
liabilities and any preferential  liquidation rights of any Preferred Stock then
outstanding.  The holders of Common Stock have no pre-emptive rights to purchase
shares of stock of the  Company.  Shares of Common  Stock are not subject to any
redemption  provisions and are not convertible  into any other securities of the
Company.  All  outstanding  shares of Common Stock are, and the shares of Common
Stock to be  issued  pursuant  to this  Registration  Statement  will,  upon due
issuance thereof, be fully paid and nonassessable.

Preferred Stock

         The  Preferred  Stock may be  issued  from time to time by the Board of
Directors as shares of one or more classes or series.  Subject to the provisions
of  the  Company's   Restated   Certificate  of  Incorporation  and  limitations
prescribed  by law,  the Board of Directors  is  expressly  authorized  to adopt
resolutions  to issue the shares,  to fix the number of shares and to change the
number of shares  constituting  any  series,  and to  provide  for or change the
voting powers, designations,  preferences and relative, participating,  optional
or other special rights,  qualifications,  limitations or restrictions  thereof,
including dividend rights (including whether dividends are cumulative), dividend
rates,  terms of  redemption  (including  sinking fund  provisions),  redemption
prices, conversion rights and liquidation preferences of the shares constituting
any class or series of the  Preferred  Stock,  in each case  without any further
action or vote by the  stockholders.  The Company has no current  plans to issue
any shares of Preferred Stock of any class or series.

         One of the effects of undesignated Preferred Stock may be to enable the
Board of  Directors  to render more  difficult  or to  discourage  an attempt to
obtain control of the Company by means of a tender offer, proxy contest,  merger
or otherwise, and thereby to protect the continuity of the Company's management.
The issuance of shares of Preferred  Stock  pursuant to the Board of  Directors'
authority  described  above may  adversely  affect the rights of the  holders of
Common Stock. For example,  Preferred Stock issued by the Company may rank prior
to the Common Stock as to dividend rights,  liquidation  preference or both, may
have full or limited voting rights and may be convertible  into shares of Common
Stock.  Accordingly,  the issuance of shares of Preferred  Stock may  discourage
bids for the Common  Stock at a premium or may  otherwise  adversely  affect the
market price of the Common Stock.

Statutory Business Combination Provisions

         The Company is subject to the provisions of Section 203 of the Delaware
General  Corporation  Law ("Section  203").  Section 203 provides,  with certain
exceptions,  that a Delaware  corporation may not engage in any of a broad range
of business  combinations  with a person or an  affiliate,  or associate of such
person, who is an "interested  stockholder" for a period of three years from the
date  that  such  person  became  an  interested  stockholder  unless:  (i)  the
transaction  resulting in a person  becoming an interested  stockholder,  or the
business  combination,  is approved by the Board of Directors of the corporation
before  the  person  becomes  an  interested  stockholder,  (ii) the  interested
stockholder  acquired  85%  or  more  of the  outstanding  voting  stock  of the
corporation  in the same  transaction  that  makes  such  person  an  interested
stockholder  (excluding  shares  owned  by  persons  who are both  officers  and
directors  of the  corporation,  and  shares  held  by  certain  employee  stock
ownership plans), or (iii) on or after the date the person becomes an interested
stockholder,  the business combination is approved by the corporation's board of
directors  and by the  holders  of at  least  66-(2)/(3)%  of the  corporation's
outstanding voting stock at an annual or special meeting, excluding shares owned
by the interested stockholder. Under Section 203, an "interested stockholder" is
defined  as any  person  who is (i) the owner of 15% or more of the  outstanding
voting  stock  of the  corporation  or (ii) an  affiliate  or  associate  of the
corporation and who was the owner of 15% or more of the outstanding voting stock
of the corporation at any time within the three-year period immediately prior to
the date on which it is  sought  to be  determined  whether  such  person  is an
interested stockholder.

         A corporation  may, at its option,  exclude itself from the coverage of
Section 203 by amending its certificate of incorporation or by-laws by action of
its  stockholders  to exempt itself from  coverage.  The Company has not adopted
such an amendment to its Restated Certificate of Incorporation or By-laws.

Limitation of Directors' Liabilities

         Pursuant to the  provisions of the Company's  Restated  Certificate  of
Incorporation, directors of the Company are not personally liable to the Company
or its stockholders  for monetary  damages for breach of fiduciary duty,  except
for  liability  in  connection  with a breach  of duty of  loyalty,  for acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law,  for  dividend  payments or stock  repurchases  illegal  under
Delaware  law or any  transaction  in which a director  has  derived an improper
personal benefit.

Transfer Agent and Registrar

         The Transfer Agent and Registrar for the Common Stock is American Stock
Transfer & Trust Company.

                            DESCRIPTION OF DEBENTURES

         In  September  1995,  the  Company  issued  $2.0  million in  aggregate
principal amount of its 8% Subordinated Convertible Debentures due 2000 (the "8%
Debentures"). Pursuant to an offer effective as of April 1, 1998, certain of the
8% Debentures were converted to 10% Subordinated  Convertible  Debentures and an
additional $150,000 principal amount of Debentures were issued ("10% Debentures"
and, collectively with the 8% Debentures, the "Debentures").  The following is a
summary of certain  provisions of the Debentures.  This summary does not purport
to be complete  and is subject to, and is qualified in its entirety by reference
to, all of the provisions of the Debentures.

         The  Debentures  will  mature on August 21,  2000.  Interest  on the 8%
Debentures  accrues at the rate of 8% per annum from the date of issuance and is
payable  quarterly  on each  February  21, May 21,  August 21 and  November  21,
commencing  February 21, 1996, to the persons who are registered  holders of the
Debentures on the date of payment. Interest on the 10% Debentures accrues at the
rate of 10% per annum commencing April 1, 1998 and is payable on the same dates.

         The Debentures are redeemable at the option of the Company, in whole or
in part,  without premium or penalty at any time on or after August 18, 1998, at
their face  amount  plus  accrued  and unpaid  interest,  if any, to the date of
redemption.  The Debentures are redeemable at the option of the holder, in whole
but not in part, without premium or penalty,  at any time after August 21, 1998,
with respect to the 8% Debentures, or after August 21, 1999, with respect to the
10% Debentures.

         The  Debentures  are  convertible  into  shares of Common  Stock at the
option of the  holder at a  conversion  price  equal to  $11.05  per share  with
respect  to the 8%  Debentures  or  $5.50  per  share  with  respect  to the 10%
Debentures, subject to adjustment in certain circumstances.

         There are currently  outstanding  $1,260,000  aggregate  principal
amount of 8%  Debentures  and $890,000 aggregate principal amount of 10%
Debentures.

                         SHARES ELIGIBLE FOR FUTURE SALE

         As of June 30, 1998, the Company had  outstanding  6,637,517  shares of
Common Stock.  The 3,200,000 shares of Common Stock sold in the Offering and the
50,312 shares previously  issued under the Registration  Statement of which this
Prospectus is a part are generally freely tradeable without  restriction  unless
purchased  by  affiliates  of  the  Company.  None  of the  remaining  3,387,205
outstanding shares of Common Stock (collectively,  the "Restricted Shares") have
been issued in  transactions  registered  under the Securities  Act, which means
that they may be resold publicly only in future  transactions  registered  under
the Securities  Act, or in compliance  with an exemption  from the  registration
requirements of the Securities Act, including the exemption provided by Rule 144
thereunder.

         In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) who has  beneficially  owned  restricted  shares of
Common  Stock for at least one year,  including an  "affiliate"  as that term is
defined under the Securities  Act, is entitled to sell,  within any  three-month
period,  a number of shares  that does not exceed the  greater of 1% of the then
outstanding  shares of Common Stock or the average  weekly trading volume of the
Common Stock on all exchanges  and/or reported  through the automated  quotation
system of a registered  securities  association  during the four calendar  weeks
preceding  the date on which  notice of the sale is filed  with the  Commission.
Sales  under Rule 144 are also  subject to  certain  manner of sale  provisions,
notice requirements and the availability of current public information about the
Company.  A person (or persons whose shares are aggregated) who is not deemed to
have been an "affiliate" of the Company at any time during the 90 days preceding
a sale,  and who has  beneficially  owned the shares  proposed to be sold for at
least two years, would be entitled to sell such shares under Rule 144(k) without
regard to the limitations  described  above.  Restricted  securities sold by the
Company to, among others,  its employees,  officers and directors in reliance on
Rule 701 under the  Securities Act may be resold in reliance on Rule 144 by such
persons  who are not  affiliates  subject  only to the  provisions  of Rule  144
regarding  manner  of  sale,  and by such  persons  who are  affiliates  without
complying  with the  Rule's  holding  period  requirements.  Rule 144A under the
Securities Act permits the immediate  sale by the current  holders of Restricted
Shares of all or a portion of their  shares to certain  qualified  institutional
buyers as  defined  in Rule  144A,  subject  to  certain  conditions.  Since all
Restricted  Shares were  issued by the Company  more than two years prior to the
date of this Prospectus,  they may be sold pursuant to Rule 144(k),  unless they
are held by affiliates.

         As of June 30, 1998, the Company had outstanding under the Stock Option
Plans  options to purchase an  aggregate of  1,022,192  shares of Common  Stock,
722,824 of which were  exercisable as of such date. Such shares will be eligible
for resale in the public market,  unless held by affiliates of the Company.  See
"Management Stock Option Plans."

                                  LEGAL MATTERS

         The validity of the shares  offered  hereby will be passed upon for the
Company by Lowenstein, Sandler PC, Roseland, New Jersey.

                                     EXPERTS

         The financial  statements and schedule  included in this Prospectus and
elsewhere  in the  Registration  Statement,  to the extent  and for the  periods
indicated  in  their  reports,   have  been  audited  by  Arthur  Andersen  LLP,
independent  public  accountants,  as  indicated  in their  reports with respect
thereto and are included  herein in reliance  upon the authority of said firm as
experts in giving said reports.

                             ADDITIONAL INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form S-4 under the  Securities  Act with  respect  to the Common  Stock  offered
hereby. This Prospectus does not contain all of the information contained in the
Registration  Statement,   certain  portions  of  which  have  been  omitted  in
accordance  with the  rules  and  regulations  of the  Commission.  For  further
information  with  respect to the Company and the Common Stock  offered  hereby,
reference  is made to the  Registration  Statement,  including  the exhibits and
schedules thereto. Statements contained in this Prospectus as to the contents of
any contract or any other document are not necessarily complete; with respect to
each  such  contract  or  document  filed  as an  exhibit  to  the  Registration
Statement,  reference  is made to the copy of such  contract  or other  document
filed  as  an  exhibit  to  the  Registration  Statement  for  a  more  complete
description  of the matter  involved,  and each such  statement  shall be deemed
qualified  in  its  entirety  by  such  reference.  A copy  of the  Registration
Statement,  including  the  exhibits  and  schedules  thereto,  may be inspected
without charge at the public reference  facilities  maintained by the Commission
at  450  Fifth  Street,  N.W.,  Room  1024,  Washington,  DC  20549  and  at the
Commission's  regional  offices located at 500 West Madison Street,  Suite 1400,
Chicago,  IL 60661 and Seven World Trade Center, 13th Floor, New York, NY 10048.
Copies of such material may be obtained from the Public  Reference Branch of the
Commission at 450 Fifth Street, N.W.  Washington,  DC 20549, upon payment of the
fees  prescribed by the  Commission.  The Commission  also maintains an Internet
website  that  contains  reports,  proxy and  information  statements  and other
information regarding issuers that file electronically with the Commission.  The
address of that site is http://www.sec.gov.

                          INDEX TO FINANCIAL STATEMENTS

                                                                       Page

Report of Independent Public Accountants................................F-1
Consolidated Balance Sheets as of December 31, 1997 and 1996............F-2
Consolidated Statements of Operations For The Years Ended
 December 31, 1997, 1996 and 1995.......................................F-3
Consolidated Statements of Changes in Stockholders' Equity
 For The Years Ended December 31, 1997, 1996 and 1995...................F-4
Consolidated Statements of Cash Flows For The Years Ended
    December 31, 1997, 1996 and 1995....................................F-5
Notes to Consolidated Financial Statements..............................F-6
Condensed Consolidated Balance Sheets as of March 31, 1998
 and December 31, 1997..................................................F-22
Condensed Consolidated Statements of Operations for the Three Months
     Ended March 31, 1998 and 1997......................................F-23
Condensed Consolidated Statements of Cash Flows for the
 Three Months Ended March 31, 1998 and 1997.............................F-24
Notes to Condensed Consolidated Financial Statements....................F-25



<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Consolidated Delivery & Logistics, Inc.:


We have audited the  accompanying  consolidated  balance sheets of  Consolidated
Delivery &  Logistics,  Inc. (a Delaware  corporation)  and  subsidiaries  as of
December  31,  1997  and  1996,  and  the  related  consolidated  statements  of
operations,  stockholders'  equity and cash flows for each of the three years in
the period ended December 31, 1997. These consolidated  financial statements and
the  schedule  referred  to  below  are  the  responsibility  of  the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements and schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position  of  Consolidated
Delivery & Logistics,  Inc. and  subsidiaries  as of December 31, 1997 and 1996,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  December  31,  1997,  in  conformity  with  generally
accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements  taken as a whole.  The  schedule  listed  in the index to
financial statement schedules is the responsibility of the Company's  management
and is  presented  for purposes of complying  with the  Securities  and Exchange
Commission's  rules  and is not part of the  basic  financial  statements.  This
schedule has been subjected to the auditing  procedures applied in the audits of
the  basic  financial  statements  and,  in our  opinion,  fairly  states in all
material  respects  the  financial  data  required  to be set forth  therein  in
relation to the basic financial statements taken as a whole.

                               ARTHUR ANDERSEN LLP


Roseland, New Jersey
February 25, 1998


<PAGE>

<TABLE>
<CAPTION>


                           CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEETS
                                         (in thousands except share data)


                                                       ASSETS
                                                                                            December 31,
                                                                                --------------------------------------
                                                                                      1997                1996
                                                                                ------------------  ------------------
<S>                                                                             <C>                 <C>           
CURRENT ASSETS:
  Cash and cash equivalents, including $64 and $50 of restricted cash
     in 1997 and 1996, respectively (Note 2)                                             $1,812              $1,757
  Accounts receivable, less allowance for doubtful accounts of $1,433
     and $1,598 in 1997 and 1996, respectively (Note 9)                                  21,275              21,018
  Deferred income taxes (Notes 2 and 11)                                                  1,207               1,046
  Prepaid expenses and other current assets (Note 5)                                      1,785               1,284
  Net assets of discontinued operations (Note 4)                                              -               1,265
                                                                                ------------------  ------------------

     Total current assets                                                                26,079              26,370

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, net (Notes 2 and 6)
                                                                                          5,667               3,857
INTANGIBLE ASSETS, net (Notes 2, 3 and 7)                                                 3,098               3,844
SECURITY DEPOSITS AND OTHER ASSETS (Note 4)                                               1,305                 394
NONCURRENT ASSETS OF DISCONTINUED OPERATIONS (Note 4)                                        10                 536
                                                                                ------------------  ------------------

           Total assets                                                                 $36,159             $35,001
                                                                                ==================  ==================




                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Short-term borrowings (Note 9)                                                         $7,360              $7,200
  Current maturities of long-term debt (Note 9)                                           3,280               1,152
  Accounts payable                                                                        6,364               6,295
  Accrued expenses and other current liabilities (Notes 8, 15 and 17)                     6,292               5,549
  Income taxes payable (Notes 2 and 11)                                                     141                 165
  Deferred revenue (Note 2)                                                                  71                 537
  Net liabilities of discontinued operations (Note 4)                                        52                   -
                                                                                ------------------  -------------------
     Total current liabilities                                                           23,560              20,898
                                                                                ------------------  -------------------
LONG-TERM DEBT, net of current maturities (Note 9)                                        2,240               3,415
                                                                                ------------------  -------------------
DEFERRED INCOME TAXES PAYABLE (Notes 2 and 11)                                            1,050               1,027
                                                                                ------------------  -------------------
OTHER LONG-TERM LIABILITIES (Note 17)                                                       695                 931
                                                                                ------------------  -------------------
COMMITMENTS AND CONTINGENCIES (Notes 12 and 14)

STOCKHOLDERS' EQUITY (Notes 13 and 14):
  Preferred stock, $.001 par value; 2,000,000 shares authorized; no
     shares issued and outstanding                                                            -                   -
  Common stock, $.001 par value; 30,000,000 shares authorized,
     6,666,884 and 6,795,790 shares issued and outstanding in
     1997 and 1996, respectively                                                              7                   7
  Additional paid-in capital                                                              9,026               9,601
  Accumulated deficit                                                                      (419)               (878)
                                                                                ------------------  -------------------
      Total stockholders' equity                                                          8,614               8,730
                                                                                ------------------  -------------------
            Total liabilities and stockholders' equity                                  $36,159             $35,001
                                                                                ==================  ===================
</TABLE>

     The accompanying notes to consolidated financial statements are an integral
                       part of these balance sheets.


<PAGE>

<TABLE>
<CAPTION>

                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                         (in thousands except share data)



                                                                              For the Years Ended December 31,
                                                              ------------------------------------------------------------------
                                                                     1997                 1996                    1995
                                                              ------------------- ----------------------  ----------------------
      <S>                                                     <C>                 <C>                     <C>    

      Revenue (Note 2)                                               $171,502             $163,090                $37,322
      Cost of revenue                                                 130,577              122,531                 26,036
                                                              ------------------- ----------------------  ----------------------

        Gross profit                                                   40,925               40,559                 11,286

      Selling, general and administrative expenses                     38,223               42,027                 10,708
                                                              ------------------- ----------------------  ----------------------

        Operating income (loss)                                         2,702               (1,468)                   578

      Other (income) expense
        Gain on sale of subsidiary, net (Note 16)                        (816)                   -                      -
        Interest expense                                                1,144                  805                    274
        Other income, net                                                (171)                (461)                  (364)
                                                              ------------------- ----------------------  ----------------------
      Other (income) expense, net                                         157                  344                    (90)
                                                              ------------------- ----------------------  ----------------------

      Income (loss) from continuing operations before
        provision for (benefit from) income taxes                       2,545               (1,812)                   668

      Provision for (benefit from) income taxes
       (Notes 2 and 11)                                                   888                 (958)                   694
                                                              ------------------- ----------------------  ----------------------

      Income (loss) from continuing operations                          1,657                 (854)                   (26)
                                                              ------------------- ----------------------  ----------------------

      Discontinued operations (Note 4)
        Income (loss) from discontinued operations, net of
        income taxes                                                   (1,221)                 171                   (169)
        Gain on disposal of assets, net of provision for
        income taxes                                                       23                    -                      -
                                                              ------------------- ----------------------  ----------------------
      Income (loss) from discontinued operations                       (1,198)                 171                   (169)
                                                              ------------------- ----------------------  ----------------------
      Net income (loss)                                                  $459                ($683)                 ($195)
                                                              =================== ======================  ======================
                                                                                  
      Basic and diluted income (loss) per share (Note 2):
        Continuing operations                                            $.25                ($.13)                 ($.02)
        Discontinued operations                                          (.18)                 .03                   (.08)
                                                              ------------------- ---------------------- -----------------------
        Net income (loss) per share                                      $.07                ($.10)                 ($.10)
                                                              =================== ======================  ======================
</TABLE>

       The  accompanying  notes  to  consolidated  financial  statements  are an
                       integral part of these statements.


<PAGE>
<TABLE>
<CAPTION>


                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (NOTE 13)
                               FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
                                         (in thousands except share data)



                                                                           
                                                  Common Stock             Additional                          Total
                                        -------------------------------     Paid-In        Accumulated      Stockholders'
                                            Shares          Amount          Capital           Deficit         Equity
                                        ---------------- -------------   --------------- ----------------  ---------------
   <S>                                  <C>              <C>             <C>             <C>               <C>    

   BALANCE AT
      DECEMBER 31, 1994                     2,100,000        $ 2                $ -            $ -                $ 2
   Repurchase of shares pursuant
      to a termination agreement           (1,400,000)        (1)                 -              -                 (1)
   Reduction in ownership of
      shares pursuant to a
      management agreement                   (305,577)         -                  -              -                  -
   Issuance of common stock:
     Public offering, net of offering
      costs                                 3,200,000          3             33,148              -             33,151
     Acquisition of Founding
      Companies                             2,935,700          3                 (3)             -                  -
     Distributions to Founding
      Companies' Stockholders                       -          -            (29,604)             -            (29,604)
     Shares issued in connection
      with termination agreement               99,446          -                  -              -                  -
   Equity of Founding Companies                     -          -              5,972              -              5,972
   Distributions to stockholders                    -          -               (949)             -               (949)
   Charge to capital in an amount
      equal to the current income
      tax benefit of S Corporations                 -          -                (65)             -                (65)
   Net loss                                         -          -                  -           (195)              (195)
                                        ---------------- -------------   --------------- ----------------  ---------------
   BALANCE AT
      DECEMBER 31, 1995                     6,629,569          7              8,499           (195)             8,311
   Shares issued in connection with
      acquisitions of businesses              166,221          -              1,102              -              1,102
   Net loss                                         -          -                  -           (683)              (683)
                                        ---------------- -------------   --------------- ----------------  ---------------
   BALANCE AT
      DECEMBER 31, 1996                     6,795,790          7              9,601           (878)             8,730
   Retirement of common stock
      pursuant to sale of subsidiary         (137,239)         -               (600)             -               (600)
   Shares issued in connection with
      acquisition of a business                 8,333          -                 25              -                 25
   Net income                                       -          -                  -            459                459
                                        ---------------- -------------   --------------- ----------------  ---------------
   BALANCE AT
      DECEMBER 31, 1997                     6,666,884         $7             $9,026          ($419)            $8,614
                                        ================ =============   =============== ================  ===============
</TABLE>

       The  accompanying  notes  to  consolidated  financial  statements  are an
                       integral part of these statements.


<PAGE>
<TABLE>
<CAPTION>

                                                 CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                      (in thousands)
                                                                                            For The Years Ended December 31,
                                                                                 --------------------------------------------------
             CASH FLOWS FROM OPERATING ACTIVITIES:                                     1997              1996            1995
                                                                                 -------------------  --------------  -------------
             <S>                                                                 <C>                  <C>             <C>   
               Net income (loss)                                                       $459              ($683)          ($195)
               Adjustments to reconcile net income (loss) to net cash provided
                by (used in) operating activities -
               (Gain) Loss on disposal of equipment and leasehold improvements          (22)                29              63
               Gain on sale of subsidiary                                              (816)                 -               -
               (Income) loss from discontinued operations                             1,221               (171)            169
               Gain on disposal of assets of discontinued operations                    (23)                 -               -
               Depreciation and amortization                                          2,271              1,559             418
                Provision for doubtful accounts                                       1,117              1,315             174
               Capital contribution equal to current income taxes of S
                Corporations                                                              -                  -             (65)
               Deferred income tax (expense) benefit                                    (35)              (752)             77
               Changes in operating assets and liabilities
                   (Increase) decrease in -
                        Accounts receivable                                          (2,005)            (4,235)            993
                       Prepaid expenses and other current assets                       (415)              (477)          3,362
                        Other assets                                                   (303)               513             203
                   Increase (decrease) in -
                       Accounts payable, accrued liabilities and income taxes
                        payable                                                       1,359             (1,518)         (1,211)
                        Other long-term liabilities                                    (236)               736             (33)
                                                                                 -------------------  --------------  -------------
                              Net cash provided by (used in) operating
                               activities of continuing operations                    2,572             (3,684)          3,955
                                                                                 -------------------  --------------  -------------
                                       
             CASH FLOWS FROM INVESTING ACTIVITIES:
               Additions to equipment and leasehold improvements                     (1,191)            (1,279)           (353)
                Proceeds from sales of equipment and leasehold improvements             112                 66               -
               Proceeds from sale of assets of discontinued operations                  125                  -               -
                Purchases of businesses, net of cash acquired                             -             (1,176)           (651)
                Other, net                                                                -                  -             (26)
                                                                                 -------------------  --------------  -------------
                              Net cash used in investing activities                    (954)            (2,389)         (1,030)
                                                                                 -------------------  --------------  -------------

             CASH FLOWS FROM FINANCING ACTIVITIES:
               Short-term borrowings, net                                               160              4,397             550
                Proceeds from 8% Subordinated Convertible Debentures                      -                  -           2,000
                Proceeds from long-term debt                                              -                113             513
                Repayments of long-term debt                                         (1,393)            (3,077)         (1,411)
               Issuance of Common Stock, net of offering costs                            -                  -          33,151
                Cash acquired through acquisition of Founding Companies                   -                  -           1,172
               Distributions to stockholders                                              -                  -            (949)
                Distributions to Founding Companies' Stockholders                         -                  -         (29,604)
                Deferred financing costs                                               (125)              (152)              -
                Repurchase of Common Stock                                                -                  -              (1)
                                                                                 -------------------  --------------  -------------
                              Net cash (used in) provided by financing activities    (1,358)             1,281           5,421
                                                                                 -------------------  --------------  -------------
             CASH USED BY DISCONTINUED OPERATIONS                                      (205)              (611)         (1,188)
                                                                                 -------------------  --------------  -------------
                                                      
                              Net increase (decrease) in cash and cash
                               equivalents                                               55             (5,403)          7,158
             CASH AND CASH EQUIVALENTS, beginning of year                             1,757              7,160               2
                                                                                 -------------------  --------------  -------------
             CASH AND CASH EQUIVALENTS, end of year                                  $1,812             $1,757          $7,160
                                                                                 ===================  ==============  =============
</TABLE>

       The  accompanying  notes  to  consolidated  financial  statements  are an
                  integral part of these statements.


<PAGE>


            CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)      ORGANIZATION AND BUSINESS:

Consolidated  Delivery & Logistics,  Inc.  ("CD&L") was founded in June 1994. In
November 1995, simultaneously with the closing of CD&L's initial public offering
(the  "Offering")  separate  wholly-owned   subsidiaries  of  CD&L  merged  (the
"Merger") with each of the eleven  acquired  businesses.  Consideration  for the
acquisition  of these  businesses  consisted of a combination of cash and common
stock of CD&L,  par value $0.001 per share.  The assets and  liabilities  of the
acquired  businesses  at  September  30,  1995  were  recorded  by CD&L at their
historical amounts.

Consolidated  Delivery  &  Logistics,  Inc.  and  Subsidiaries  (the  "Company")
provides an extensive  network of same-day ground and air delivery services to a
wide range of commercial,  industrial and retail customers. The Company's ground
delivery  operations  currently  are  concentrated  on the  East  Coast,  with a
strategic  presence  in the Midwest and on the West  Coast.  The  Company's  air
delivery services are provided  throughout the United States and to major cities
around the world.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Principles of Consolidation -

The accompanying  consolidated  financial statements include the accounts of the
Company and its wholly-owned subsidiaries. All significant intercompany balances
and transactions have been eliminated.

Use of Estimates in Preparation of the Financial Statements -

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities  at the date of the  consolidated  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents -

The Company considers all highly liquid investments with original  maturities of
three months or less to be cash  equivalents.  Cash  equivalents  are carried at
cost, which approximates market value.  Included in cash and cash equivalents is
cash  restricted  for a  national  marketing  and  advertising  program  for the
Company's sales agency agreements (see Note 12).

Equipment and Leasehold Improvements -

Equipment  and  leasehold  improvements  are recorded at cost.  Depreciation  is
computed using the  straight-line  method over the estimated useful lives of the
assets.  Leasehold  improvements  and  assets  subject  to  capital  leases  are
amortized over the shorter of the terms of the leases or lives of the assets.

Deferred Financing Costs -

The costs  incurred for  obtaining  financing,  including  all related legal and
accounting  fees are included in other assets in the  accompanying  consolidated
balance  sheets and are  amortized  over the life of the  related  financing  (2
years).


<PAGE>



Intangible Assets -

Intangible   assets  consist  of  goodwill,   customer  lists,   and  noncompete
agreements.  Goodwill  represents the excess of the purchase price over the fair
value of assets of businesses acquired and is amortized on a straight-line basis
over 25 years.  Customer lists and noncompete  agreements are amortized over the
estimated period to be benefited, generally from 3 to 5 years.

Revenue Recognition -

Revenue is  recognized  when the  shipment is  completed,  or when  services are
rendered  to  customers,  and  expenses  are  recognized  as  incurred.  Certain
customers pay in advance, giving rise to deferred revenue.

Income Taxes -

The Company accounts for income taxes utilizing the liability approach. Deferred
income taxes are  provided  for  differences  in the  recognition  of assets and
liabilities  for tax and financial  reporting  purposes.  Temporary  differences
result  primarily  from  accelerated   depreciation  and  amortization  for  tax
purposes,  various  accruals and reserves  being  deductible for tax purposes in
future periods and certain acquired  businesses  reporting on the cash basis for
income tax purposes prior to the Merger.

Long-Lived Assets -

The Company reviews its long-lived  assets and certain  related  intangibles for
impairment  whenever changes in circumstances  indicate that the carrying amount
of an asset may not be fully  recoverable.  The measurement of impairment losses
to be  recognized  is based on the  difference  between  the fair values and the
carrying  amounts of the assets.  Impairment  would be  recognized  in operating
results if a diminution in value occurred. The Company does not believe that any
such changes have occurred.

Fair Value of Financial Instruments -

Due to the short maturities of the Company's cash, receivables and payables, the
carrying value of these financial  instruments  approximates  their fair values.
The fair value of the  Company's  debt is estimated  based on the current  rates
offered to the Company for debt with similar remaining  maturities.  The Company
believes  that the carrying  value of its debt  estimates the fair value of such
debt instruments.

Stock Based Compensation -

Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  ("SFAS 123")  requires that an entity  account for employee stock
compensation under a fair value based method.  However,  SFAS 123 also allows an
entity  to  continue  to  measure  compensation  cost for  employee  stock-based
compensation  plans  using  the  intrinsic  value  based  method  of  accounting
prescribed by APB Opinion No. 25,  "Accounting  for Stock Issued to  Employees,"
("Opinion  25").  The Company  has  elected to continue to account for  employee
stock-based  compensation  under  Opinion 25 and provide the  required pro forma
disclosures  as if the fair value based method of accounting  under SFAS 123 had
been applied. (see Note 14).

Segment Reporting -

Statement of Financial Accounting Standards No. 131, "Disclosures About Segments
of an Enterprise and Related  Information"  ("SFAS 131")  introduces a new model
for segment reporting, called the "management approach." The management approach
is based on the way that  management  organizes  segments  within a company  for
making operating  decisions and assessing  performance.  Reportable segments are
based on products and services, geography, legal structure, management structure
- - any  manner  in which  management  disaggregates  a  company.  The  management
approach  replaces  the notion of industry  and  geographic  segments in current
accounting  standards.  SFAS 131 is effective for fiscal years  beginning  after
December 15, 1997 and early adoption is encouraged.  However,  SFAS 131 need not
be applied to interim  statements in the initial year of  application.  SFAS 131
requires  restatement  of all prior  period  information  reported.  The Company
intends  to  adopt  this  standard  when  required  and  is in  the  process  of
determining the effect of SFAS 131 on the Company's financial statements.

Income (Loss) Per Share -

The Company has implemented Statement of Financial Accounting Standards No. 128,
"Earnings Per Share" ("SFAS 128"), which establishes standards for the method of
computation,  presentation  and disclosure for earnings per share ("EPS").  SFAS
128 simplifies  the standards for computing EPS previously  found in APB Opinion
No. 15,  "Earnings Per Share," and makes them  comparable to  international  EPS
standards.  It requires the presentation of two EPS amounts,  basic and diluted,
on the face of the  income  statement  for all  entities  with  complex  capital
structures and the restatement of all prior period EPS  calculations  presented.
Previously  reported  EPS amounts  were not affected by the adoption of this new
standard.  Basic earnings per share  represents net income (loss) divided by the
weighted average shares  outstanding.  Diluted earnings per share represents net
income (loss) divided by weighted  average shares  outstanding  adjusted for the
incremental  dilution of common  stock  equivalents.  There were no  differences
between  basic and diluted EPS for 1997,  1996 and 1995 since the  conversion of
the  debentures  into 180,995 shares of common stock (see Note 9) and conversion
of the stock options (see Note 14) were  antidilutive  for 1996 and 1995 and the
dilutive amount of options for 1997 was not significant.

A  reconciliation  of weighted  average  common shares  outstanding  to weighted
average common shares outstanding assuming dilution follows:
<TABLE>
<CAPTION>

                                                          1997                1996                 1995
                                                      -------------       -------------        -------------
<S>                                                   <C>                 <C>                  <C>   
Basic weighted average common
  shares oustanding                                     6,672,284           6,677,546            2,059,894
Effect of dilutive securities:
  Stock options                                             2,656                   -                    -
                                                      -------------       -------------        -------------
Diluted weighted average common
  shares outstanding                                    6,674,940           6,677,546            2,059,894
                                                      =============       =============        =============
</TABLE>
                                                      


Options to purchase 579,795,  475,295 and 37,445 shares of common stock in 1997,
1996 and 1995,  respectively,  were not included in the  computation  of diluted
earnings  per share  because  the option  exercise  price was  greater  than the
average market price of the common shares.

Reclassifications -

Certain  reclassifications  have  been  made to the  prior  years'  consolidated
financial statements in order to conform to the 1997 presentation.


<PAGE>



(3)      BUSINESS COMBINATIONS:

During 1996, the Company acquired certain  businesses in transactions  accounted
for as  purchases.  The  total  consideration  paid  in  these  transactions  is
contingent  upon future  activity and is estimated  to aggregate  $3.3  million,
which consists of $2.2 million in cash,  75,312 shares of Common Stock at $8 per
share and 90,909  shares of Common  Stock at $5.50 per share.  The Company  also
assumed  approximately  $185,000 of debt due to the former  owners of one of the
acquired  businesses and their  relatives.  Of this amount $3.1 million has been
assigned to the excess of purchase price over net assets of businesses  acquired
(goodwill) and other  intangible  assets.  The purchase  price was  subsequently
reduced by approximately $357,000 during 1997 due to actual revenue not reaching
projected  revenue  as  stipulated  in  the  purchase  agreements.  Accordingly,
goodwill  and seller  financed  debt were  reduced by this amount to reflect the
reduction  in  the  purchase  price.  Final  determinations  of  the  individual
acquisition costs will be made by April 2000.

In November 1995,  the Company  purchased  certain assets of two Companies.  The
total  consideration  paid  in  these  transactions   aggregated   approximately
$900,000.  The assets  acquired  include  accounts  receivable,  customer lists,
machinery  and  equipment  and  various  other  assets.  The  transactions  were
accounted for as purchases and resulted in excess of the purchase price over net
assets acquired  (goodwill) of $501,000.  One of the companies  acquired was 50%
owned by stockholders of the Company.

The results of the acquired  businesses have been reflected in the  accompanying
consolidated  statements of operations since their respective acquisition dates.
The results of operations of the acquired businesses prior to their acquisitions
are not material to the Company's consolidated statements of operations.

(4)      DISCONTINUED OPERATIONS:

In October 1997, the Company announced its intention to pursue a plan to dispose
of its fulfillment  and direct mail business.  On December 31, 1997, the Company
entered  into an  agreement  providing  for the sale of  certain  assets  of its
fulfillment  and direct mail  business.  The  purchase  price for the assets was
$850,000 and is comprised of $125,000 in cash with the  remainder in the form of
a  promissory  note  (the  "Note  Receivable").  The Note  Receivable  will bear
interest at the rate of 6% per annum, with interest only in monthly installments
during 1998.  Commencing  February 1, 1999 the Note  Receivable  will be paid in
equal monthly  installments of $14,016 including  principal and interest through
January 1, 2004. The Note  Receivable  which totals  $725,000 and is included in
security  deposits and other  assets in the  accompanying  consolidated  balance
sheet as of December 31, 1997 and is  collateralized  by a security  interest in
the purchaser's  accounts  receivable,  equipment and general  intangibles.  The
security  interest is  subordinate to the interest of the  purchaser's  majority
shareholder.

Accordingly,  the  financial  position,  operating  results  and the gain on the
disposition  of the  Company's  fulfillment  and direct mail  business have been
segregated  from  continuing  operations  and  reclassified  as  a  discontinued
operation in the accompanying consolidated financial statements.


<PAGE>


<TABLE>
<CAPTION>

Results from the discontinued fulfillment and direct mail business were as follows (in thousands) -

                                                                     For the Years Ended December 31,
                                                           1997                  1996                    1995
                                                      ----------------      ---------------        ------------------
<S>                                                   <C>                   <C>                    <C>   
Revenue                                                    $5,937                $7,959                   $1,714
                                                      ================      ===============        ==================
 
Income (loss) from discontinued
  operations, net of income tax provision
  (benefit) of ($811), $114 and ($112) in
  1997, 1996 and 1995                                     ($1,221)                 $171                    ($169)
                                                      ================      ===============        ==================
                                                      
Gain on disposal of assets, net of
  income tax provision of $15 in 1997                         $23                $    -                    $   -
                                                      ================      ===============        ==================
</TABLE>
<TABLE>
<CAPTION>

The net assets (liabilities) of discontinued operations are comprised of the following (in thousands) -

                                                                                        December 31,
                                                                         --------------------------------------------
                                                                               1997                      1996
                                                                         ------------------        ------------------
                                                                         
<S>                                                                      <C>                       <C>   
Current assets                                                                    $3,829                  $4,124
Current liabilities                                                               (3,881)                 (2,859)
                                                                         ------------------        ------------------
  Net current assets (liabilities)                                                   (52)                  1,265
Equipment and leasehold improvements                                                  10                     459
Other non-current assets                                                               -                      77
                                                                         ------------------        ------------------
Net assets (liabilities) of discontinued
  operations                                                                        ($42)                 $1,801
                                                                         ==================        ==================
</TABLE>
                                                                         

(5)      PREPAID EXPENSES AND OTHER CURRENT ASSETS:
<TABLE>
<CAPTION>

Prepaid expenses and other current assets consist of the following (in thousands) -

                                                                                      December 31,
                                                                      ---------------------------------------------
                                                                             1997                      1996
                                                                      --------------------       ------------------
  <S>                                                                 <C>                        <C> 
  Other receivables                                                           $580                       $326
  Prepaid supplies and equipment deposits                                      564                         78
  Prepaid insurance                                                            227                        282
  Prepaid shipping charges                                                      86                         96
  Other                                                                        328                        502
                                                                      --------------------       ------------------
                                                                            $1,785                     $1,284
                                                                      ====================       ==================
</TABLE>



<PAGE>



(6)      EQUIPMENT AND LEASEHOLD IMPROVEMENTS:

Equipment and leasehold improvements consist of the following (in thousands) -
<TABLE>
<CAPTION>

                                                                                             December 31,
                                                                                     --------------------------------
                                                                   Useful Lives          1997             1996
                                                                   ------------      ---------------   -------------- 
                                                                                
  <S>                                                              <C>               <C>               <C>   
  Transportation and warehouse equipment                             3-7 years             $6,603            $4,995
  Office equipment                                                   3-7 years              4,443             5,107
  Other equipment                                                    5-7 years                811               729
  Leasehold improvements                                            Lease period            1,180             1,309
                                                                                     ---------------   --------------
                                                                                           13,037            12,140
  Less - accumulated depreciation and amortization                                         (7,370)           (8,283)
                                                                                     ---------------   --------------

                                                                                           $5,667            $3,857
                                                                                     ===============   ==============
</TABLE>
<TABLE>
<CAPTION>

Leased equipment under capitalized leases (included above) consists of the following  (in thousands) -

                                                                                            December 31,
                                                                                     --------------------------------
                                                                                         1997             1996
                                                                                     ----------------  --------------
  <S>                                                                                <C>                <C> 
  Equipment                                                                                $3,521              $952
  Less - accumulated amortization                                                            (909)             (347)
                                                                                     ----------------  --------------

                                                                                           $2,612              $605
                                                                                     ================  ==============
</TABLE>

The Company  incurred a capital lease  obligation of $2.5 million during 1997 in
connection with an agreement to lease 175 delivery vehicles.

(7)      INTANGIBLE ASSETS:

Intangible assets (see Note 3) consist of the following (in thousands) -
<TABLE>
<CAPTION>

                                                                                            December 31,
                                                                                     -----------------------------
                                                                                          1997            1996
                                                                                     -------------  --------------
  <S>                                                                                <C>            <C>   
  Goodwill                                                                               $2,992           $3,616
  Noncompete agreements                                                                     336              336
  Customer lists                                                                            242              167
  Other                                                                                     118              165
                                                                                    --------------  --------------
                                                                                          3,688            4,284
  Less - accumulated amortization                                                          (590)            (440)
                                                                                   ---------------  --------------
                                                                                         $3,098           $3,844
                                                                                   ===============  ==============
</TABLE>


(8)   ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES:
<TABLE>
<CAPTION>

Accrued expenses and other current liabilities consist of the following  (in thousands) -

                                                                                             December 31,
                                                                                   -------------------------------
                                                                                         1997            1996
                                                                                   ---------------  --------------
 <S>                                                                               <C>              <C>   
 Payroll and related expenses                                                           $3,088           $2,738
 Third party delivery costs                                                              1,525              605
 Insurance                                                                                 274              816
 Professional fees                                                                         367              413
 Rent                                                                                      151              371
 Other                                                                                     887              606
                                                                                   ---------------  --------------
                                                                                        $6,292           $5,549
                                                                                   ===============  ==============
</TABLE>


(9)      SHORT-TERM BORROWINGS AND LONG-TERM DEBT:

Short-term borrowings -

At December 31, 1997 and 1996, the Company had line of credit agreements for $15
million and $10 million,  respectively.  The Company's outstanding borrowings on
such lines of credit were  approximately  $7.4  million at December 31, 1997 and
$7.2 million at December 31, 1996.

In July 1997,  the Company  entered into a two-year  agreement  with First Union
Commercial  Corporation ("First Union") to establish a revolving credit facility
(the "First Union Agreement").  The proceeds of the credit facility were used to
repay  borrowings  under the credit  agreement  with Summit Bank and Mellon Bank
N.A. (See below).  Credit  availability is based on eligible amounts of accounts
receivable,  as defined, up to a maximum amount of $15 million and is secured by
substantially  all of the assets,  including  certain  cash  balances,  accounts
receivable,  equipment and leasehold improvements and general intangibles of the
Company and its subsidiaries.  The First Union Agreement provides for fixed rate
and variable rate loans.  Interest  rates on fixed rate  borrowings are based on
LIBOR,  which was 5.81% at December 31,  1997,  plus 1.5% to 2%.  Variable  rate
borrowings  are based on First Union's  prime  lending  rate,  which was 8.5% at
December  31,  1997,  minus  .25% to  plus  .25%.  Based  on  eligible  accounts
receivable at December 31, 1997,  $3.9 million of the facility was available for
future borrowing.

Under the  terms of the First  Union  Agreement,  the  Company  is  required  to
maintain certain  financial  ratios and comply with other financial  conditions.
The First Union  Agreement  also  prohibits the Company from  incurring  certain
additional  indebtedness,  limits  certain  investments,  advances  or loans and
restricts  substantial asset sales, capital expenditures and cash dividends.  At
December  31,  1997 the  Company  was in  compliance  with  all loan  covenants.
Borrowings under the line of credit facility averaged approximately $7.7 million
with an average  interest  rate of 9.9% for the year ended  December  31,  1997.
Maximum borrowings were $9.6 million for the same period.

In May 1996, the Company entered into a credit agreement (the"Credit Agreement")
with  Summit Bank and Mellon Bank N.A.  (the  "Banks") to  establish a revolving
credit facility.  The line of credit was secured by substantially  all assets of
the Company and provided for fixed rate and variable rate loans.  Interest rates
on fixed rate borrowings were based on the London  Inter-bank  Offered Rate (the
"LIBOR")  and  variable  rate  borrowings  were based on margins over the Banks'
lending  rates.  The line of credit was repaid in July  1997.  In 1997,  average
borrowings  under this line of credit were  approximately  $8.1  million with an
average interest rate of 9.4%.  Maximum  borrowings for 1997 were  approximately
$8.3 million.  Borrowings under the line of credit averaged  approximately  $6.6
million with an average  interest rate of 8.23% for the year ended  December 31,
1996. Maximum borrowings were $7.3 million for the year ended December 31, 1996.

In 1996,  the Company  also had  several  available  lines of credit  which bore
interest at rates ranging from prime plus 0.75% to prime plus 1.5%.  These lines
of credit were collateralized by certain  subsidiaries'  accounts receivable and
guaranteed by certain  stockholders.  In 1996,  average  borrowings  under these
lines of credit were approximately $2.5 million with an average interest rate of
8.2%. Maximum  borrowings for 1996 were approximately $2.9 million.  These lines
of credit were repaid during 1996.



Long-Term Debt -

Long-term debt consists of the following (in thousands) -
<TABLE>
<CAPTION>
                                                                                        December 31,
                                                                                  -------------------------
                                                                                      1997         1996
                                                                                  -----------  ------------
<C>                                                                               <C>          <C>   
8% Subordinated Convertible Debentures (a)                                           $2,000        $2,000
Capital lease obligations due through October 2000 with interest at rates ranging
 from 5.3% to 15.2% and secured by the related property.                              2,631           476
Seller-financed debt on acquisitions, payable in annual and quarterly installments
 through April 1998 and monthly payments based on collected revenues through
 September 2000 with interest imputed at the rate of 9%.                                611         1,348
Various equipment and vehicle notes payable to banks and finance companies due
 through January 2000 with interest ranging from 8.0% to 12.5% and secured by
 various assets of certain subsidiaries.                                                133           501
Debt due to former owners, their relatives, and employees of a business acquired
 by the Company in 1996, with quarterly principal and interest payments through
 September 2001 together with interest at a rate of 8%.                                 145           185
Other                                                                                     -            57
                                                                                  -----------  ------------
                                                                                      5,520         4,567
Less - Current maturities                                                             3,280         1,152
                                                                                  -----------  ------------
                                                                                     $2,240        $3,415
                                                                                  ===========  ============
</TABLE>


(a) In September 1995, the Company issued $2 million in the aggregate  principal
amount of its 8% Subordinated  Convertible  Debentures (the  "Debentures").  The
Debentures mature on August 21, 2000.  Interest on the Debentures accrues at the
rate of 8% per annum and is payable quarterly.  The Debentures are redeemable at
the option of the Company,  in whole or in part,  without  premium or penalty at
any time on or after  August 18,  1998,  at their face amount  plus  accrued and
unpaid  interest,  if  any,  to the  date  of  redemption.  The  Debentures  are
redeemable  at the  option  of the  holder,  in whole  but not in part,  without
premium or penalty, at any time after August 21, 1998. Accordingly,  the Company
has  included  the  Debentures  totaling  $2 million in  current  maturities  of
long-term debt at December 31, 1997. The Debentures are convertible into 180,995
shares of Common Stock at the option of the holder through August 20, 2000.

The  aggregate  annual  principal  maturities of debt  (excluding  capital lease
obligations) as of December 31, 1997 are as follows (in thousands) -

        1998                                                    $2,354
        1999                                                       258
        2000                                                       196
        2001                                                        81
                                                          -----------------
           Total                                                $2,889
                                                          =================

<PAGE>



The  Company  leases  certain  transportation   equipment  under  capital  lease
agreements  which expire at various dates. At December 31, 1997,  minimum annual
payments under capital leases, including interest, are as follows
(in thousands)-

        1998                                                   $1,096
        1999                                                    1,075
        2000                                                      733
                                                          ---------------
          Total minimum payments                                2,904
        Less - Amounts representing interest                     (273)
                                                          ---------------
          Net minimum payments                                  2,631
        Less - Current portion of obligations
            under capital leases                                 (926)
                                                          ---------------
       Long-term portion of obligations under
            capital leases                                     $1,705
                                                          ===============


(10)     EMPLOYEE BENEFIT PLANS:

Several subsidiaries had defined contribution plans, which allowed for voluntary
pretax  contributions by the employees.  The  subsidiaries  paid all general and
administrative   expenses  of  the  plans  and  in  some  cases  made   matching
contributions  on  behalf  of  the  employees.  The  Company  adopted  a  401(k)
retirement  plan  during  1996 and merged all of the  subsidiary  plans into the
newly adopted plan.  Substantially  all employees are eligible to participate in
the plan and are  permitted  to  contribute  between 1% and 20% of their  annual
salary. The Company has the right to make discretionary contributions which will
be  allocated  to  each   eligible   participant.   The  Company  did  not  make
discretionary contributions for the years ended December 31, 1997 and 1996.

(11)     INCOME TAXES:

Federal and state income tax provision  (benefit)  for the years ended  December
31, 1997, 1996 and 1995 are as follows (in thousands) -
<TABLE>
<CAPTION>

                                           1997                1996               1995
                                     ---------------     ---------------   -----------------
  Federal-
  <S>                                <C>                 <C>               <C> 
  Current                                  $723                ($60)             $511
  Deferred                                  (35)               (752)               77
 State                                      200                (146)              106
                                     ---------------     ---------------   -----------------
                                           $888               ($958)             $694
                                     ===============     ===============   =================
</TABLE>


The  differences in Federal income taxes provided and the amounts  determined by
applying the Federal  statutory tax rate (34%) to income (loss) from  continuing
operations  before income taxes for the years ended December 31, 1997,  1996 and
1995, result from the following (in thousands) -
<TABLE>
<CAPTION>

                                               1997                1996               1995
                                        ----------------    ----------------  ------------------
                                       

<S>                                     <C>                 <C>               <C> 
Tax at statutory rate                        $865               $(616)               $227
Add (deduct) the effect of-
 State income taxes                           132                 (96)                 70
 Nondeductible expenses and other, net       (109)                 65                  27
 Provision for potential tax matters            -                   -                 400
 Reduction of estimated taxes provided
  in the prior year                             -                (311)                  -
 Other                                          -                   -                 (30)
                                        ----------------    ----------------  ------------------
                                             $888               ($958)               $694
                                        ================    ================  ==================
</TABLE>

The  acquired  businesses  filed  "short-period"  Federal  tax  returns  through
November 30, 1995. In connection with such filings the Company provided $400,000
during 1995 to cover any potential  exposures related to the filings,  which was
subsequently reduced by $311,000 in 1996.
<TABLE>
<CAPTION>

The components of deferred income tax assets and liabilities, are as follows (in thousands) -

                                                              December 31,
                                                  -----------------------------------
                                                      1997                1996
                                                  ----------------    ---------------
<S>                                               <C>                 <C>  
 Current deferred income tax asset -
  Allowance for doubtful accounts                      $633                $690
  Reserves and other, net                               574                 356
                                                 ----------------     ---------------
                                            
    Total deferred income tax asset                  $1,207              $1,046
                                                 ================    ===============

 Non-current deferred income tax liability -
  Cash to accrual differences, net                    ($176)              ($369)
  Accumulated depreciation and amortization            (320)               (161)
  Other                                                (554)               (497)
                                                  ---------------    ---------------
                                                  
   Total deferred income tax liability              ($1,050)            ($1,027)
                                                 ================    ===============
</TABLE>



(12)     COMMITMENTS AND CONTINGENCIES:

 Operating Leases -

The Company  leases its office and  warehouse  facilities  under  noncancellable
operating  leases,  which expire at various  times  through  January  2007.  The
approximate minimum rental commitments of the Company, under existing agreements
as of December 31, 1997, are as follows (in thousands) -

1998                                                       $3,094
1999                                                        2,502
2000                                                        2,033
2001                                                        1,600
2002                                                          707
Thereafter                                                  2,019

Rent expense related to operating leases amounted to approximately $3.5 million,
$3.8  million and $1.6 million for the years ended  December 31, 1997,  1996 and
1995, respectively.  In connection with the sale of the assets of Logistics (see
Note  5),  the  Company  guaranteed  the  warehouse  lease  obligation  covering
Logistic's  principal  place of  business  (the  "Facility  Lease") for one year
commencing January 1, 1998. The purchaser's  majority shareholder has personally
guaranteed the Facility Lease in favor of the Company for six months  commencing
January 1, 1998. The Company's  maximum  exposure as guarantor is  approximately
$396,000 at December 31, 1997.

Litigation -

On March 19, 1997, a purported class action complaint,  captioned  Gapszewicz v.
Consolidated Delivery & Logistics, Inc., et al. (97 Civ. 1939), was filed in the
United States District Court for the Southern District of New York (the "Court")
against the  Company,  certain of the  Company's  present  and former  executive
officers,  and the  co-managing  underwriters  of the Company's  initial  public
offering (the  "Offering").  The gravamen of the complaint is that the Company's
registration statement for the Offering contained misstatements and omissions of
material fact in violation of the federal securities laws and that the Company's
financial  statements  included  in the  registration  statement  were false and
misleading and did not fairly  reflect the Company's  true financial  condition.
The complaint seeks the certification of a class consisting of purchasers of the
Company's  Common  Stock from  November  21, 1995  through  February  27,  1997,
rescission of the Offering,  attorneys'  fees and other damages.  In April 1997,
five  other  complaints  containing  allegations  identical  to  the  Gapszewicz
complaint  were filed in the same federal court against the Company.  On May 27,
1997, these six complaints were  consolidated  into a single action entitled "In
re Consolidated Delivery & Logistics,  Inc. Securities Litigation".  On July 16,
1997, the Company and the underwriter  defendants  filed a motion to dismiss the
complaint. In response, the plaintiffs filed an amended complaint on October 20,
1997. A motion to dismiss the amended complaint was filed by the Company and the
underwriter  defendants on December 15, 1997. No ruling on the Company's  motion
has been rendered by the Court. The Company  believes the allegations  contained
in the amended complaint are without merit and intends to continue to vigorously
defend the action.

The Company and its  subsidiaries  are from time to time,  parties to litigation
arising in the normal course of their  business,  most of which involves  claims
for  personal  injury and  property  damage  incurred in  connection  with their
operations.  Management believes that none of these actions, including the above
action, will have a material adverse effect on the financial position or results
of operations of the Company and its subsidiaries.

Sales Agency Agreements -

The  Company  has  entered  into  sales  agency   agreements  with   independent
contractors  with  varying  terms to perform  courier  services on behalf of the
Company.  The independent  contractors  provide marketing and sales services and
the Company  provides the resources to perform courier  services.  In connection
with these  transactions the Company retains from the independent  contractors a
fee for services rendered of approximately 10% of revenues.  The profit on these
sales  net of the  Company's  fees for its  services  are  remitted  back to the
independent  contractors as payment for marketing and sales  services  rendered.
Sales agency charges totaled $4.7 million,  $3.8 million and $1 million in 1997,
1996 and 1995, respectively.


 (13)    STOCKHOLDERS' EQUITY:

Pursuant to a Representation Agreement, dated November 15, 1994 (as amended, the
"Representation  Agreement"),  between the Company and CTA Group,  LLC  ("CTA"),
David T. Lardier  agreed to lend or  otherwise  advance to the Company all funds
necessary  to effect the Mergers and to provide CTA with all funds  necessary to
provide the services to be provided by CTA under the  Representation  Agreement,
including  but not  limited  to, the funds  necessary  to retain and pay certain
professional expenses incurred in connection therewith. In exchange, the Company
agreed upon  completion of the Mergers to reimburse Mr.  Lardier for the amounts
advanced.

At June 30, 1995, CTA had incurred expenses totaling  approximately $1.3 million
in connection with the Mergers  (consisting  primarily of professional  fees and
expenses) for which it had not been reimbursed by Mr.  Lardier.  Under the terms
of the  Representation  Agreement,  Messrs.  Mattei  and  Wojak had the right to
require the Company to repurchase  the 1,400,000  shares of common stock held by
Mr. Lardier at a price of $1,000 (his original purchase price) in the event that
Mr. Lardier did not advance funds needed to complete the Mergers.

Pursuant to Mr. Lardier's failure to perform under the Representation Agreement,
CTA  redeemed  his  shares  for  his  original  purchase  price.  Pursuant  to a
Termination Agreement,  dated August 14, 1995 (the "Termination  Agreement") the
Company agreed to permit Mr. Lardier to assign 99,446 shares of common stock and
his contingent right to repayment of funds advanced plus interest (fixed at $1.2
million) to certain of Mr. Lardier's creditors in exchange for their releases of
all claims against CTA and the Company. In addition, Mr. Lardier agreed that CTA
was not entitled to any fee upon the completion of the Mergers.  The Company has
also agreed to release Mr. Lardier from any obligation to fund the  unreimbursed
expenses incurred by CTA prior to the date of the Termination  Agreement and his
continuing obligation to fund future expenses.

Under a management  agreement in 1995,  certain officers reduced their ownership
of Common Stock by 305,577 shares to an aggregate of 394,423 shares.

(14)     STOCK OPTION PLANS:

The Company has two stock option  plans under which  employees  and  independent
directors may be granted  options to purchase  shares of Company Common Stock at
or above the fair market value at the date of grant.  Options  generally vest in
one to four years and expire in 10 years.

Employee Stock Compensation Program -

In September 1995, the Board of Directors  adopted,  and the stockholders of the
Company  approved  the  Company's  Employee  Stock  Compensation   Program  (the
"Employee Stock Compensation Program").  The Employee Stock Compensation Program
authorizes the granting of incentive stock options,  non-qualified supplementary
options, stock appreciation rights, performance shares and stock bonus awards to
key employees of the Company,  including those employees  serving as officers or
directors of the Company.  The Company has reserved  1,400,000  shares of Common
Stock for issuance in connection with the Employee Stock  Compensation  Program.
The Employee Stock  Compensation  Program is  administered by a committee of the
Board  of  Directors  (the  "Administrators")  made  up  of  directors  who  are
disinterested  persons.  Options and awards  granted  under the  Employee  Stock
Compensation  Program will have an exercise or payment price as  established  by
the  Administrators  provided that the exercise price of incentive stock options
may not be less than the fair market value of the underlying  shares on the date
of grant. Unless otherwise  specified by the Administrators,  options and awards
will vest in four  equal  installments  on the first,  second,  third and fourth
anniversaries of the date of grant.


<PAGE>



1995 Stock Option Plan for Independent Directors -

In September 1995, the Board of Directors  adopted,  and the stockholders of the
Company approved, the Company's 1995 Stock Option Plan for Independent Directors
(the   "Director   Plan").   The  Director  Plan   authorizes  the  granting  of
non-qualified  stock  options to  non-employee  directors  of the  Company.  The
Company has reserved  100,000  shares of Common Stock for issuance in connection
with the Director Plan. The Director Plan is  administered by a committee of the
Board  of  Directors  (the  "Committee"),  none of  whom  will  be  eligible  to
participate  in the Director  Plan.  The Director  Plan  provided for an initial
grant of an option to purchase  1,500 shares of Common Stock upon  election as a
director of the  Company,  a second  option to purchase  1,000  shares of Common
Stock upon the one-year  anniversary of such director's  election and subsequent
annual options for 500 shares of Common Stock upon the  anniversary of each year
of  service as a  director.  In August  1997,  the Board of  Directors  approved
amendments to the Director Plan. The amendments  replace the annual stock option
grants of the original  plan with grants of 1,250 shares of stock options on the
first  trading day of each fiscal  quarter  commencing  on October 1, 1997.  The
amendments to the Director Plan are subject to shareholder  approval at the next
annual meeting and  accordingly  the 5,000 options granted during 1997 under the
amended plan will be void if shareholder approval is not obtained.

Information regarding the Company's stock option plans is summarized below:
<TABLE>
<CAPTION>


                                                                                               Weighted
                                                                        Number                 Average
                                                                          Of                   Exercise
                                                                        Shares                  Price
                                                                   ------------------      -----------------
     <S>                                                           <C>                     <C>    
       Outstanding at January 1, 1995                                           -

         Granted                                                          395,000                $13.00
         Exercised                                                              -                     -
         Canceled                                                               -                     -
                                                                   ------------------

       Outstanding at December 31, 1995                                   395,000                $13.00

         Granted                                                          219,706 (1)             $8.86
         Exercised                                                              -                     -
         Canceled                                                         (52,138)               $13.00
                                                                   ------------------

       Outstanding at  December 31, 1996                                  562,568                $11.36

         Granted                                                          444,928                 $3.85
         Exercised                                                              -                     -
         Canceled                                                         (99,373)               $10.15
                                                                   ------------------

       Outstanding at  December 31, 1997                                  908,123                 $7.80
                                                                   ==================

     Options exercisable at:
       December 31, 1995                                                        -                     -
                                                                   ==================      =================
       December 31, 1996                                                  131,037                $11.94
                                                                   ==================      =================
       December 31, 1997                                                  576,592                 $7.33
                                                                   ==================      =================
</TABLE>


(1)  Includes 100,179 grants approved by the Compensation Committee of the
     Board of Directors in January 1996 that were priced effective as of the
     date of the Mergers (November 27, 1995).

At December  31, 1997,  options  available  for grant under the  Employee  Stock
Compensation Plan and the Director Plan total 501,877 and 90,000, respectively.
<PAGE>

The  following  summarizes  information  about  option  groups  outstanding  and
exercisable at December 31, 1997:
<TABLE>
<CAPTION>

                                      Outstanding Options                               Exercisable Options
                     -------------------------------------------------------    -------------------------------------
 
                          Number                                                      Number
                        Outstanding           Weighted           Weighted          Exercisable           Weighted
    Range of               as of               Average           Average              as of               Average
    Exercise           December 31,           Remaining          Exercise          December 31,          Exercise
     Prices                1997                 Life              Price                1997                Price
<S>                  <C>                   <C>                 <C>              <C>                    <C>    
- -----------------    ------------------    ----------------    -------------    -------------------    --------------
    $2.31 -
        $4.75                364,492              9.73               $3.03            225,712               $3.09
    $4.88 -
       $7.88                 160,161              9.25               $6.24            153,263               $6.25
   $13.00                    383,470              7.91              $13.00            197,617              $13.00
- -----------------    ------------------    ----------------    -------------    -------------------    --------------
</TABLE>


The  Company  adopted the  provisions  of SFAS 123 and has chosen to continue to
account  for  stock-based   compensation   using  the  intrinsic  value  method.
Accordingly,  no  compensation  expense has been  recognized for its stock-based
compensation  plans.  Pro forma  information  regarding  net  income  (loss) and
earnings (loss) per share is required, and has been determined as if the Company
had accounted for its stock options under the fair value method.  The fair value
for these  options was  estimated  at the date of grant using the  Black-Scholes
option pricing model with the following assumptions for 1997, 1996 and 1995.
<TABLE>
<CAPTION>

                                                                            1997                1996               1995
                                                                       ---------------     ---------------   -----------------
           <S>                                                         <C>                 <C>               <C>  
           Weighted average fair value                                         $1.50                $3.06             $6.39
           Risk-free interest rate                                             5.60%                6.50%             6.50%
           Volatility factor                                                     55%                  37%               37%
           Expected life                                                     5 years              7 years          10 years
           Dividend Yield                                                       None                 None               None
                                                                       ---------------     ---------------   -----------------
</TABLE>

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
changes in the subjective input assumptions can materially affect the fair value
estimate,  in  management's  opinion,  the  existing  models do not  necessarily
provide a reliable single measure of the fair value of its stock options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma net  income  (loss)  and  income  (loss)  per share  were as  follows  (in
thousands except per share data):
<TABLE>
<CAPTION>

                                                                            1997                1996               1995
                                                                       ---------------     ---------------   -----------------
                                                                    
           <S>                                                         <C>                 <C>               <C>   
           Net income (loss) - as reported                                     $459                 ($683)            ($195)
           Net income (loss) - pro forma                                       (295)               (1,399)             (283)
           Basic and Diluted:
             Income (loss) per share - as reported                              .07                 (.10)             (.10)
             Income (loss) per share - pro forma                               (.04)                (.21)             (.14)
                                                                       ---------------     ---------------   -----------------
</TABLE>

(15)     RELATED PARTY TRANSACTIONS:

Leasing Transactions -

Certain  subsidiaries of the Company paid approximately  $905,000,  $851,000 and
$217,000 for the years ended December 31, 1997, 1996 and 1995, respectively,  in
rent to certain  directors,  stockholders  or Companies  owned and controlled by
directors or  stockholders  of the Company.  Rent is paid for office,  warehouse
facilities and transportation equipment.

Administrative Fees and Other -

The Company  incurred sales  commissions  and consulting fees of $1.3 million in
1997, $1.1 million in 1996 and $229,000 in 1995 to companies  affiliated through
common  ownership  with  directors or  stockholders  of the Company or to former
employees of the Company or its subsidiaries.  As of December 31, 1997 and 1996,
accrued expenses and other current liabilities included  approximately  $274,000
and $191,000, respectively, of accrued sales commissions due to related parties.
See Note 17 for restructuring charges that pertain to related parties.

In connection with the Merger discussed in Note 1,  stockholders of the acquired
businesses entered into five-year  covenants-not-to-compete  agreements with the
Company.   Additionally,   certain  of  the  stockholders   received  employment
contracts.

(16)     SALE OF SUBSIDIARY:

On  January  31,  1997 the  Company  sold the  stock of  Distribution  Solutions
International,  Inc. (DSI), a subsidiary involved in contract logistics,  to its
former  owner and  president  in exchange  for 137,239  shares of the  Company's
common stock,  valued at approximately $4.38 per share (the closing price of the
Company's  common  stock on the sale  date.) In  connection  with the sale,  the
Company recorded a gain of approximately  $816,000 before applicable federal and
state income taxes. Revenue included in the accompanying  consolidated financial
statements from the operation were approximately $400,000, $4.6 million and $1.9
million for the month of January 1997 and the years ended  December 31, 1996 and
December 31, 1995,  respectively.  Operating losses were approximately  $20,000,
$650,000 and $157,000 for the month of January 1997 and the years ended December
31, 1996 and December 31, 1995, respectively.


(17)   RESTRUCTURING CHARGE:

During the fourth quarter of 1996, the Company  recognized the impact of several
non-recurring charges totaling $1.4 million ($0.12 per share). The restructuring
charge included salary and contract settlements, abandonment of operating leases
and  other  costs  associated  with  management  headcount  reduction  and other
consolidation  issues.  At December 31,  1997,  $339,000 was included in accrued
expenses and $344,000 was included in other  liabilities,  of which $275,000 and
$344,000, respectively, were payable to a former director and stockholder of the
Company or its  subsidiaries.  At December  31,  1996,  $602,000 was included in
accrued  expenses  and  $781,000  was  included in other  liabilities,  of which
$275,000  and  $619,000,  respectively,  were  payable to a former  director and
stockholder of the Company or its subsidiaries.

SUPPLEMENTAL CASH FLOW INFORMATION:

Cash paid for  interest and income  taxes for the years ended  December 31,
 1997,  1996 and 1995 was as follows (in thousands) -
<TABLE>
<CAPTION>
                                                                      1997              1996            1995
                                                                -----------------   --------------  --------------
                                                   
                           <S>                                  <C>                 <C>             <C> 
                           Interest                               $1,024                $831            $177
                           Income taxes                              245                 878             383
                                                                -----------------   --------------  --------------
</TABLE>
    

<TABLE>
<CAPTION>

Supplemental  schedule of noncash financing  activities for the years ended December 31, 1997, 1996 and 1995 was as
follows (in thousands) -

                                                                    1997              1996            1995
                                                              --------------   --------------  --------------
                                                                                          
<S>                                                           <C>              <C>             <C> 
Capital lease obligations incurred                              $2,700                $202            $238
Seller financed debt related to purchase of businesses              50               1,929              52
Issuances of common stock in connection with purchases
 of businesses                                                      25               1,102               -
Adjustment of purchase price for businesses
 previously acquired                                               357                   -               -
Note receivable issued in connection with disposal of 
 assets of discontinued operations                                725                    -               -
                                                             -----------------   --------------  --------------
</TABLE>
        


(19)   SUBSEQUENT EVENT:

During  February 1998, the Board of Directors  approved,  subject to shareholder
approval, the Employee Stock Purchase Plan ("Employee Purchase Plan"), effective
April 1, 1998. The Employee Purchase Plan permits eligible employees to purchase
Company  common stock at 85% of the closing market price on the last trading day
prior to the  commencement  of the  purchase  period.  It is  intended  to be an
"employee  stock  purchase  plan"  within the  meaning of Section  423(b) of the
Internal Revenue Code of 1986.


<PAGE>

<TABLE>
<CAPTION>


                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED BALANCE SHEETS
                                      (In thousands except share information)

                                                                        March 31,          December 31, 1997
                                                                           1998
                                                                     -----------------     -------------------
                                                                       (Unaudited)              (Note 1)
<S>                                                                  <C>                   <C>  

                              ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                                                     $853               $1,812
  Accounts receivable, net                                                    18,588               21,275
  Prepaid expenses and other current assets                                    2,721                2,992
                                                                     -----------------     -------------------
    Total current assets                                                      22,162               26,079

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, net                                      6,144                5,667
OTHER ASSETS                                                                   3,998                4,403
NONCURRENT ASSETS OF DISCONTINUED
  OPERATIONS                                                                       -                   10
                                                                     -----------------     -------------------
    Total assets                                                             $32,304              $36,159
                                                                     =================     ===================

               LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Short-term borrowings                                                       $4,353               $7,360
  Current maturities of long-term debt                                         2,501                3,280
  Accounts payable and accrued liabilities                                    12,385               12,868
  Net liabilities of discontinued operations                                      88                   52
                                                                     -----------------     -------------------
    Total current liabilities                                                 19,327               23,560

LONG-TERM DEBT                                                                 2,511                2,240
OTHER LONG-TERM LIABILITIES                                                    1,611                1,745
                                                                     -----------------     ------------------
                                                                
    Total liabilities                                                         23,449               27,545
                                                                     -----------------     -------------------

STOCKHOLDERS' EQUITY
 Preferred stock, $.001 par value; 2,000,000 shares
   authorized; no shares issued and outstanding                                    -                    -
 Common stock, $.001 par value; 30,000,000 shares
   authorized; 6,666,884 shares issued and outstanding
   at March 31, 1998 and December 31, 1997                                         7                    7
 Additional paid-in capital                                                    9,026                9,026
 Accumulated deficit                                                            (178)                (419)
                                                                     -----------------     -------------------
    Total stockholders' equity                                                 8,855                8,614
                                                                     -----------------     -------------------
    Total liabilities and stockholders' equity                               $32,304              $36,159
                                                                     =================     ===================

</TABLE>
          See accompanying notes to condensed consolidated financial
                              statements.


<PAGE>


<TABLE>
<CAPTION>

                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                       (In thousands, except per share data)
                                                    (Unaudited)

                                                                           For the Three Months Ended March
                                                                                         31,
                                                                          -----------------------------------
                                                                               1998                1997
                                                                          ---------------     ---------------


<S>                                                                       <C>                 <C>    
Revenue                                                                      $42,686             $40,409

Cost of revenue                                                               33,278              31,068
                                                                          ---------------     ---------------

  Gross profit                                                                 9,408               9,341

Selling, general, and administrative expenses                                  8,823               9,712
                                                                          ---------------     ---------------

  Operating income (loss)                                                        585                (371)

Other (income) expense
  Gain on sale of subsidiary, net                                                  -                (816)
  Interest expense                                                               264                 244
  Other income, net                                                              (80)                (95)
                                                                          ---------------     ---------------

Income from continuing operations before
    income taxes                                                                 401                 296

Provision for income taxes                                                       160                 119
                                                                          ---------------     ---------------

Income from continuing operations                                                241                 177

Loss from discontinued operations, net of tax of $44                               -                 (66)
                                                                          ---------------     ---------------

  Net income                                                                    $241                $111
                                                                          ===============     ===============

Basic and diluted income (loss) per share:
  Continuing operations                                                         $.04                $.03
  Discontinued operations                                                          -                (.01)
                                                                          ---------------     ---------------
  Net income per share                                                          $.04                $.02
                                                                          ===============     ===============
                                                                         
Basic weighted average common shares outstanding                               6,667               6,706
                                                                          ===============     ===============
                                                                         
Diluted weighted average common shares outstanding                             6,783               6,706
                                                                          ===============     ===============
</TABLE>

         See accompanying notes to condensed consolidated financial
                                statements.


<PAGE>
<TABLE>
<CAPTION>


                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)

                                                                               For the Three Months Ended
                                                                                        March 31,
                                                                             --------------------------------
                                                                                 1998              1997
                                                                             --------------    --------------

<S>                                                                          <C>               <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                          $241              $111
Adjustments to reconcile net income to net cash provided by
  operating activities -
    Gain on disposal of equipment and leasehold improvements                           -                (6)
    Gain on sale of subsidiary                                                         -              (816)
    Depreciation and amortization                                                    614               360
    Changes in operating assets and liabilities
      (Increase) decrease in -
        Accounts receivable, net                                                   2,686               911
        Prepaid expenses and other current assets                                    271              (719)
        Other assets                                                                 211              (282)
      Increase (decrease) in -
        Accounts payable and accrued liabilities                                    (483)              857
        Other long-term liabilities                                                 (134)              306
                                                                             --------------    --------------
          Net cash provided by operating activities                                3,406               722
                                                                             --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sale of equipment and leasehold improvements                           -                22
  Additions to equipment and leasehold improvements                               (1,033)             (274)
                                                                             --------------    --------------
          Net cash used in investing activities                                   (1,033)             (252)
                                                                             --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Short-term borrowings (repayments), net                                         (3,007)            1,050
  Repayments of long-term debt                                                      (371)             (232)
                                                                             --------------    --------------
          Net cash (used in) provided by  financing activities                    (3,378)              818
                                                                             --------------    --------------

CASH PROVIDED BY (USED IN) DISCONTINUED OPERATIONS                                    46              (180)
                                                                             --------------    --------------

          Net (decrease) increase in cash and cash equivalents                      (959)            1,108

CASH AND CASH EQUIVALENTS, beginning of period                                     1,812             1,757
                                                                             --------------    --------------

CASH AND CASH EQUIVALENTS, end of period                                            $853            $2,865
                                                                             ==============    ==============
</TABLE>


      See accompanying notes to condensed consolidated financial
                         statements.


<PAGE>


            CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1)      BASIS OF PRESENTATION:

         The accompanying  unaudited condensed consolidated financial statements
         have been prepared in accordance  with  generally  accepted  accounting
         principles for interim financial  information and with the instructions
         to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
         include all of the  information  and  footnotes  required by  generally
         accepted accounting principles for complete financial  statements.  The
         condensed  consolidated  balance  sheet at  December  31, 1997 has been
         derived  from the audited  financial  statements  at that date.  In the
         opinion of management,  all adjustments (consisting of normal recurring
         adjustments)  considered  necessary for a fair  presentation  have been
         included.  Operating results for the three month period ended March 31,
         1998 are not necessarily indicative of the results that may be expected
         for any other interim period or for the year ending  December 31, 1998.
         Certain  reclassifications  have been  made to prior  year  amounts  to
         conform with the current  presentation,  including the reclassification
         of the Company's fulfillment and direct mail business as a discontinued
         operation  (see  Note  3).  For  further  information,   refer  to  the
         consolidated financial statements and footnotes thereto included in the
         Company's Form 10-K for the year ended December 31, 1997.

(2)       SHORT-TERM BORROWINGS:

         Under the terms of its July 14, 1997  Revolving  Credit  Facility  with
         First Union Commercial Corporation (the "Bank"), the Company was not in
         compliance with one of its loan covenants as of and for the three month
         period  ended  March  31,  1998.  The Bank has  issued a waiver  to the
         Company with respect to such  non-compliance for the three month period
         ended March 31,  1998.  The Company  intends to  negotiate  appropriate
         changes in such loan covenant.

(3)      DISCONTINUED OPERATIONS:

         In October 1997,  the Company  announced its intention to pursue a plan
         to dispose of its fulfillment and direct mail business. On December 31,
         1997, the Company  entered into an agreement  providing for the sale of
         certain   assets  of  its   fulfillment   and  direct  mail   business.
         Accordingly,  the  financial  position  and  operating  results  of the
         Company's  fulfillment  and direct mail business  have been  segregated
         from continuing operations and reclassified as a discontinued operation
         in the accompanying condensed consolidated financial statements.

         Results from the discontinued fulfillment and direct mail business were
                       as follows (in thousands):
<TABLE>
<CAPTION>
            
                                                                         Three Months Ended
                                                                             March 31,
                                                                  ---------------------------------
                                                                       1998              1997
                                                                  ---------------    --------------

           <S>                                                    <C>                <C>   
           Revenue                                                      $      -           $1,326
                                                                  ===============    ==============
</TABLE>

         The net assets  (liabilities) of discontinued  operations are comprised
                    of the following (in thousands):
<TABLE>
<CAPTION>

                                                                 March 31,              December 31,
                                                                    1998                    1997
                                                            ---------------------    --------------------

           <S>                                              <C>                      <C>   
           Current assets                                               $145                  $3,829
           Current liabilities                                          (233)                 (3,881)
                                                            ---------------------    --------------------
              Net current liabilities                                    (88)                    (52)
           Equipment and leasehold improvements                            -                      10
                                                            ---------------------    --------------------
           Net liabilities of discontinued operations                   ($88)                   ($42)
                                                            =====================    ====================
</TABLE>


(4)      LITIGATION:

         On March 19,  1997,  a  purported  class  action  complaint,  captioned
         Gapszewicz v. Consolidated Delivery & Logistics,  Inc., et al. (97 Civ.
         1939),  was filed in the United States  District Court for the Southern
         District of New York (the "Court") against the Company,  certain of the
         Company's  present and former executive  officers,  and the co-managing
         underwriters of the Company's initial public offering (the "Offering").
         The  gravamen  of the  complaint  is that  the  Company's  registration
         statement  for the Offering  contained  misstatements  and omissions of
         material fact in violation of the federal  securities laws and that the
         Company's financial  statements included in the registration  statement
         were false and misleading and did not fairly reflect the Company's true
         financial  condition.  The complaint seeks the certification of a class
         consisting of  purchasers  of the Company's  Common Stock from November
         21,  1995  through  February  27,  1997,  rescission  of the  Offering,
         attorneys' fees and other damages. In April 1997, five other complaints
         containing allegations identical to the Gapszewicz complaint were filed
         in the same federal court against the Company.  On May 27, 1997,  these
         six complaints were  consolidated  into a single action entitled "In re
         Consolidated Delivery & Logistics, Inc. Securities Litigation". On July
         16, 1997, the Company and the underwriter  defendants filed a motion to
         dismiss the complaint.  In response,  the  plaintiffs  filed an amended
         complaint  on  October  20,  1997.  A motion  to  dismiss  the  amended
         complaint  was filed by the Company and the  underwriter  defendants on
         December 15, 1997. No ruling on the Company's  motion has been rendered
         by the Court.  The Company  believes the  allegations  contained in the
         amended  complaint  are  without  merit  and  intends  to  continue  to
         vigorously defend the action.

         The  Company  and its  subsidiaries  are from time to time,  parties to
         litigation  arising in the  normal  course of their  business,  most of
         which involves  claims for personal injury and property damage incurred
         in connection with their operations.  Management  believes that none of
         these actions, including the above action, will have a material adverse
         effect on the  financial  position  or  results  of  operations  of the
         Company and its subsidiaries.


(5)      INCOME (LOSS) PER SHARE:

         The Company adopted the provisions of Statement of Financial Accounting
         Standards No. 128,  "Earnings  Per Share" ("SFAS 128"),  in the quarter
         ended December 31, 1997. SFAS 128 establishes  standards for the method
         of  computation,  presentation  and  disclosure  for earnings per share
         ("EPS")  and  requires  the  presentation  of basic  and  diluted  EPS.
         Previously  reported  EPS amounts  were not affected by the adoption of
         this new standard.  There were no differences between basic and diluted
         EPS for the three months ended March 31, 1998 and 1997.  The conversion
         of the debentures into common stock (see Note 6) were  antidilutive for
         1998 and 1997. The dilutive amount of stock options was not significant
         for 1998 and the conversion of the stock options were  antidilutive for
         1997.

         A  reconciliation  of weighted  average  common shares  outstanding  to
         weighted average common shares outstanding assuming dilution follows:
<TABLE>
<CAPTION>
                                                                  Three Months Ended March 31,
                                                                ---------------------------------
                                                                     1998                 1997
                                                                ---------------       --------------
           <S>                                                  <C>                   <C>    
           Basic weighted average common
             shares oustanding                                     6,666,884            6,705,822
           Effect of dilutive securities:
             Stock options                                           115,832                    -
                                                                ---------------       --------------
           Diluted weighted average common
             shares outstanding                                    6,782,716            6,705,822
                                                                ===============       ==============

</TABLE>


(6)      SUBSEQUENT EVENT:

         On April 1, 1998 the Company converted $740,000 of the $2 million of 8%
         Subordinated  Convertible  Debentures  (the  " 8%  Debentures")  to 10%
         Subordinated  Convertible  Debentures (the "10% Debentures") and issued
         $150,000  of  additional  10%   Debentures.   The  10%  Debentures  are
         convertible  into common stock of the Company at a conversion  price of
         $5.50 per  share,  accrue  interest  at 10% per annum  which is payable
         quarterly,  mature on August 21, 2000 and extend the initial  repayment
         date by one year from August 1998 to August  1999.  The 10%  Debentures
         are redeemable by the Company,  in whole or in part, without premium or
         penalty at any time on or after August 18,  1999,  at their face amount
         plus accrued and unpaid  interest,  if any, to the date of  redemption.
         The 10% Debentures are redeemable at the option of the holder, in whole
         but not in part,  without premium or penalty,  at any time after August
         21,  1999.  As a result of the above  transaction,  $740,000  of the $2
         million of 8% Debentures has been  classified as long-term debt and the
         remainder,  payable  in August  1998,  has been  classified  as current
         maturities of long-term debt in the accompanying condensed consolidated
         balance sheet as of March 31, 1998.

(7)      NEW ACCOUNTING PRONOUNCEMENTS:

         The  Financial  Accounting  Standards  Board has  issued  Statement  of
         Financial Accounting Standards No. 131,  "Disclosures About Segments of
         an  Enterprise  and  Related   Information"   ("SFAS  131").  SFAS  131
         introduces a new model for segment  reporting,  called the  "management
         approach." The management  approach is based on the way that management
         organizes segments within a company for making operating  decisions and
         assessing  performance.  Reportable  segments are based on products and
         services, geography, legal structure, management structure - any manner
         in which management  disaggregates a company.  The management  approach
         replaces  the notion of  industry  and  geographic  segments in current
         accounting standards.  SFAS 131 is effective for fiscal years beginning
         after December 15, 1997 and early adoption is encouraged. However, SFAS
         131 need not be applied to interim  statements  in the initial  year of
         application.   SFAS  131  requires  restatement  of  all  prior  period
         information  reported.  The Company intends to adopt this standard when
         required and is in the process of determining the effect of SFAS 131 on
         the Company's consolidated financial statements.

         In March 1998,  the  Accounting  Standards  Executive  Committee of the
         American  Institute of Certified Public Accountants issued Statement of
         Position 98-1, "Accounting for the Costs of Computer Software Developed
         or Obtained for Internal  Use." The  statement is intended to eliminate
         the diversity in practice in accounting for internal-use software costs
         and improve financial reporting.  The statement is effective for fiscal
         years  beginning after December 15, 1998. The Company is in the process
         of   determining   the  effect  of  this  statement  on  the  Company's
         consolidated financial position and results of operations.



<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                          <C>    

         No person  has been  authorized  to give any  information  or to                     CONSOLIDATED  DELIVERY &
make  any   representations   in  connection   with  this  offering  other than                      Logistics, Inc.
those  contained  in this  Prospectus  and, if given or made, such other 
information  and  representations  must not be relied upon as having been
authorized by the Company.  Neither the delivery of this  Prospectus  nor
any sale made  hereunder  shall,  under  any  circumstances,  create  any
implication  that there has been no change in the  affairs of the Company                           5,000,000 Shares
since  the  date  hereof  or that the  information  contained  herein  is
correct as of any time  subsequent to its date.  This Prospectus does not
constitute  an  offer  to sell or a  solicitation  of an offer to buy any                             COMMON STOCK
securities  other than the  registered  securities  to which it  relates.
This  Prospectus  does not  constitute an offer to sell or a solicitation
of an offer to buy such  securities  in any  circumstances  in which such
offer or solicitation is unlawful.                                                           _____________________________
                                                                                                       PROSPECTUS
                                                                                             -----------------------------

                                ---------

                            TABLE OF CONTENTS

                                                                  Page
Prospectus Summary........................................         2
Risk Factors..............................................         4
Price Range of Common Stock...............................         8
Dividend Policy...........................................         8
Selected Financial Data...................................         9
Management's Discussion and Analysis of
   Financial Condition and Results of Operations..........        12
Business..................................................        18                                    , 1998
Management................................................        25
Certain Transactions......................................        33
Principal Stockholders....................................        36
Description of Capital Stock..............................        37
Description of Debentures ................................        38
Shares Eligible for Future Sale ..........................        39
Legal Matters ............................................        39
Experts ..................................................        40
Additional Information ...................................        40
Index to Financial Statements ............................        40

</TABLE>



<PAGE>


                                                       
                Part II - INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.  Indemnification of Directors and Officers

         Article  Seventh  of  the  Company's  Second  Restated  Certificate  of
Incorporation  provides that the Company shall, to the fullest extent  permitted
by Section  145 of the  General  Corporation  Law of the State of  Delaware,  as
amended from time to time,  indemnify  all directors and officers of the Company
whom it may indemnify pursuant thereto.

         Section  145 of the  General  Corporation  Law of the State of Delaware
permits  a  corporation,   under  specified  circumstances,   to  indemnify  its
directors,  officers, employees or agents against expenses (including attorney's
fees), judgments,  fines and amounts paid in settlements actually and reasonably
incurred by them in connection  with any action,  suit or proceeding  brought by
third parties by reason of the fact that they were or are  directors,  officers,
employees or agents of the corporation, if such directors,  officers,  employees
or agents acted in good faith and in a manner they reasonably  believed to be in
or not opposed to the best interests of the corporation and, with respect to any
criminal  action or  proceeding,  had no reason to  believe  their  conduct  was
unlawful.  In a  derivative  action,  i.e.,  one  by  or in  the  right  of  the
corporation,  indemnification  may  be  made  only  for  expenses  actually  and
reasonably  incurred by directors,  officers,  employees or agents in connection
with the defense or settlement of an action or suit,  and only with respect to a
matter as to which they  shall  have  acted in good  faith and in a manner  they
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation,  except that no indemnification  shall be made if such person shall
have been judged  liable to the  corporation  unless and only to the extent that
the  court  in which  the  action  or suit  was  brought  shall  determine  upon
application  that the  defendant  directors,  officers,  employees or agents are
fairly and  reasonably  entitled to  indemnity  for such  expenses  despite such
adjudication of liability.

         Article  Eighth  of  the  Company's  Second  Restated   Certificate  of
Incorporation  provides  that the  Company's  directors  will not be  personally
liable to the Company or its stockholders  for monetary  damages  resulting from
breaches of their  fiduciary  duty as director  except (a) for any breach of the
duty of loyalty to the Company or its  stockholders,  (b) for acts or  omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law,  (c) under  Section 174 of the General  Corporation  Law of the State of
Delaware,  which makes directors liable for unlawful dividends or unlawful stock
repurchases or redemptions or (d) for  transactions  from which directors derive
improper personal benefit.

         The Company  maintains  directors'  and officers'  liability  insurance
which  insures its  directors and officers and the directors and officers of its
subsidiaries against certain liabilities in certain circumstances.


<PAGE>



Item 21.  Exhibits and Financial Statement Schedules

         (a)      Exhibits

  Exhibit                                                    Description
  Number
  2.1         Agreement  and  Plan  of  Reorganization,  dated  as of  September
              8,  1995,  by and  among  Consolidated Delivery &  Logistics,
              Inc.,  American Courier Acquisition Corp.,  American Courier
              Express, Inc. and the Stockholders  named  therein  (filed as
              Exhibit 2.1 to the Company's  Registration  Statement on Form S-1
              (File No. 33-97008) and incorporated herein by reference)

  2.2         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Bestway  Distribution   Acquisition  Corp.,  Bestway  Distribution
              Services,  Inc., Crown Courier Systems,  Inc. and the Stockholders
              named therein (filed as Exhibit 2.2 to the Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  2.3         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995, by and among Consolidated Delivery & Logistics,  Inc., Click
              Messenger Acquisition Corp., Click Messenger Service,  Inc., Click
              Messenger  Service of N.Y., Inc., Meteor Messenger  Service,  Inc.
              (t/a Prime  time),  Cassidy,  Ltd.,  DMK  Services,  Ltd.  and the
              Stockholders  named therein (filed as Exhibit 2.3 to the Company's
              Registration  Statement  on  Form  S-1  (File  No.  33-97008)  and
              incorporated herein by reference).

  2.4         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995, by and among Consolidated Delivery & Logistics,  Inc., Court
              Courier  Acquisition  Corp.,  Court Courier  Systems,  Inc., Court
              Courier _ Revex of Connecticut,  Inc. and the  Stockholders  named
              therein  (filed  as  Exhibit  2.4  to the  Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  2.5         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Distribution  Solutions Acquisition Corp.,  Distribution Solutions
              International,  Inc. and the  Stockholder  named therein (filed as
              Exhibit 2.5 to the  Company's  Registration  Statement on Form S-1
              (File No. 33-97008) and incorporated herein by reference).

  2.6         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Clayton/National   Acquisition  Corp.,   Clayton/National  Courier
              Systems, Inc., National Express Company, Inc. and the Stockholders
              named therein (filed as Exhibit 2.6 to the Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  2.7         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Olympic Courier Acquisition Corp., Olympic Courier Systems,  Inc.,
              Qualco Courier Systems,  Inc. and the  Stockholders  named therein
              (filed as Exhibit 2.7 to the Company's  Registration  Statement on
              Form  S-1  (File  No.   33-97008)  and   incorporated   herein  by
              reference).

  2.8         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Orbit/Lightspeed   Acquisition  Corp.,   Orbit/Lightspeed  Courier
              Systems,  Inc., NWC Trucking Corp.,  BMBA,  Inc., O/L Warehousing,
              Inc. and the  Stockholders  named therein (filed as Exhibit 2.8 to
              the  Company's  Registration  Statement  on  Form  S-1  (File  No.
              33-97008) and incorporated herein by reference).

  2.9         Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              Securities   Courier   Acquisition   Corp.,   Securities   Courier
              Corporation  and the  Stockholder  named therein (filed as Exhibit
              2.9 to the Company's  Registration Statement on Form S-1 (File No.
              33-97008) and incorporated herein by reference).

  2.10        Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995, by and among Consolidated Delivery & Logistics, Inc., Silver
              Star  Acquisition  Corp.,  Silver Star  Express,  Inc.,  All World
              Brokers,  Inc.,  Parcel Delivery Company of Florida,  Inc., Silver
              Star Express North, Inc. and the Stockholders named therein (filed
              as Exhibit 2.10 to the  Company's  Registration  Statement on Form
              S-1 (File No.
              33-97008) and incorporated herein by reference).

  2.11        Agreement  and Plan of  Reorganization,  dated as of  September 8,
              1995,  by and  among  Consolidated  Delivery  &  Logistics,  Inc.,
              SureWay Air Acquisition Corp., SureWay Air Traffic Corporation and
              the  Stockholders  named  therein  (filed as  Exhibit  2.11 to the
              Company's  Registration  Statement on Form S-1 (File No. 33-97008)
              and incorporated herein by reference).

  2.12        Amendment,  dated as of November 7, 1995, to Agreement and Plan of
              Reorganization,  dated  as of  September  8,  1995,  by and  among
              Consolidated   Delivery  &  Logistics,   Inc.,   Click   Messenger
              Acquisition Corp., Click Messenger Service,  Inc., Click Messenger
              Service of N.Y., Inc., Meteor Messenger  Service,  Inc. (t/a Prime
              time),  Cassidy,  Ltd.,  DMK Services,  Ltd. and the  Stockholders
              named therein (filed as Exhibit 2.12 to the Company's Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  2.13        Amendment,  dated as of November 7, 1995, to Agreement and Plan of
              Reorganization,  dated  as of  September  8,  1995,  by and  among
              Consolidated   Delivery  &   Logistics,   Inc.,   Clayton/National
              Acquisition  Corp.,   Clayton/National   Courier  Systems,   Inc.,
              National Express Company,  Inc. and the Stockholders named therein
              (filed as Exhibit 2.13 to the Company's  Registration Statement on
              Form S-1 (File No. 33-97008)
              and incorporated herein by reference).

  2.14        Amendment,  dated as of November 7, 1995, to Agreement and Plan of
              Reorganization,  dated  as of  September  8,  1995,  by and  among
              Consolidated   Delivery  &   Logistics,   Inc.,   Orbit/Lightspeed
              Acquisition  Corp.,  Orbit/Lightspeed  Courier Systems,  Inc., NWC
              Trucking  Corp.,  BMBA,  Inc.,  O/L  Warehousing,   Inc.  and  the
              Stockholders named therein (filed as Exhibit 2.14 to the Company's
              Registration Statement on Form
              S-1 (File No. 33-97008) and incorporated herein by reference).

  2.15        Amendment,  dated as of October 10, 1995, to Agreement and Plan of
              Reorganization,  dated  as of  September  8,  1995,  by and  among
              Consolidated  Delivery  &  Logistics,   Inc.,  Securities  Courier
              Acquisition  Corp.,   Securities   Courier   Corporation  and  the
              Stockholder  named therein (filed as Exhibit 2.15 to the Company's
              Registration  Statement  on  Form  S-1  (File  No.  33-97008)  and
              incorporated herein by reference).

  3.1         Second  Restated  Certificate of  Incorporation  of  Consolidated
              Delivery &  Logistics,  Inc. (filed as Exhibit 3.1 to the
              Company's  Registration  Statement on Form S-1 (File No.
              33-97008)  and  incorporated herein by reference).

  3.2         Amended and Restated  By-laws of  Consolidated  Delivery &
              Logistics,  Inc. (filed as Exhibit 3.2 to the Company's
              Registration Statement on Form S-1 (File No. 33-97008) and
              incorporated herein by reference).

  4.1         Form of certificate  evidencing  ownership of Common Stock of 
              Consolidated  Delivery &  Logistics,  Inc. (filed as  Exhibit
              4.1 to the  Company's  Registration  Statement  on Form S-1
              (File No.  33-97008)  and incorporated herein by reference).

  4.2         Instruments  defining  the  rights  of  holders  of the  Company's
              long-term   debt  (not  filed  pursuant  to  Regulation  S-K  Item
              601((b)(4)(iii); to be furnished to the Commission upon request).

  5.1         Opinion of Lowenstein Sandler PC*.

  10.1        Consolidated  Delivery &  Logistics,  Inc. Employee Stock
              Compensation  Program (filed as Exhibit 10.1 to the  Company's
              Registration  Statement  on Form S-1  (File  No.  33-97008)  and
              incorporated  herein by reference).

  10.2        Consolidated  Delivery &  Logistics,  Inc.  1995 Stock Option
              Plan for  Independent  Directors  (filed as Exhibit 10. 2 to the
              Company's  Registration  Statement on Form S-1 (File No.
              33-97008) and incorporated herein by reference).

  10.3        Employment  Agreement,  dated as of February 5, 1997,  with
              Albert W. Van Ness,  Jr. is  incorporated  by reference to Exhibit
              10.3 to the Company's Annual Report on Form 10-K for the year
              ended December 31, 1997.

  10.4        Loan and  Security  Agreement,  dated July 14, 1997 by and between
              First Union Commercial  Corporation and Consolidated  Delivery and
              Logistics,  Inc.  and  Subsidiaries  (filed as Exhibit 10.1 to the
              Company's  Quarterly  Report on Form 10-Q for the  Fiscal  quarter
              ended June 30, 1997 and incorporated herein by reference).

  10.5        Amendment, dated April 11, 1996, to Employment Agreement with John
              Mattei (filed as Exhibit 10.5 to the Company's Quarterly Report on
              Form  10-Q  for the  fiscal  quarter  ended  March  31,  1996  and
              incorporated herein by reference).

  10.6        Employment Agreement,  dated as of September  8, 1995, with
              William T.  Brannan (filed as Exhibit 10.6 to the  Company's
              Registration  Statement  on Form S-1  (File  No.  33-97008)  and 
              incorporated  herein by reference).

  10.7        Employment Agreement,  dated as of September  8, 1995, with Joseph
              G. Wojak (filed as Exhibit 10.7 to the Company's Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated herein
              by reference).

  10.8        Employment Agreement, dated as of September 15, 1995, with William
              Beaury  (filed  as  Exhibit  10.9  to the  Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  10.9        Amendment to Loan and Security Agreement, dated September 30, 1997
              By and Between First Union Commercial Corporation and Consolidated
              Delivery & Logistics, Inc. and Subsidiaries (filed as Exhibit 10.1
              to the  Company's  Quarterly  Report on Form  10-Q for the  fiscal
              quarter  ended  September  30,  1997 and  incorporated  herein  by
              reference).

  10.10       Employment Agreement, dated as of September 15, 1995, with Michael
              Brooks  (filed  as  Exhibit  10.12 to the  Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  10.11       Asset  Purchase  Agreement  dated  December  31, 1997 by and among
              Consolidated  Delivery & Logistics,  Inc., Mimatar Corporation and
              Sureway  Logistics  Corporation  (filed  as  Exhibit  10.1  to the
              Company's Current Report on Form 8-K filed on January 15, 1998 and
              incorporated herein by reference).

  10.12       Promissory Note dated December 31, 1997 by and between Mimatar
              Corporation and Sureway  Logistics  Corporation  (filed  as
              Exhibit  10.2  to the Company's Current Report on Form 8-K filed
              on January 15, 1998 and incorporated herein by reference).

  10.13       Consulting  Agreement,   dated  July  27,  1997,  by  and  between
              Clayton/National  Courier  Systems,  Inc.,  and Labe  Leibowitz is
              incorporated by reference to Exhibit 10.13 to the Company's Annual
              Report on Form 10-K for the year ended December 31, 1997.

  10.14       Amendment,  dated December 23, 1997, to Employment  Agreement with
              Al Van Ness, Jr., is incorporated by reference to Exhibit 10.14 to
              the  Company's  Annual  Report  on Form  10-K for the  year  ended
              December 31, 1997.

  10.15       Employment Agreement,  dated as of September 15, 1995, with Robert
              Wyatt  (filed  as  Exhibit  10.35  to the  Company's  Registration
              Statement on Form S-1 (File No. 33-97008) and incorporated  herein
              by reference).

  21.1        List of subsidiaries of Consolidated  Delivery & Logistics,  Inc.
              (filed as Exhibit 21.1 to the Company's Annual Report on Form
              10-K for the year ended December 31, 1997 and incorporated herein
              by reference).

  23.1        Consent of Arthur Andersen LLP.

  23.2        Consent of Lowenstein Sandler PC (contained in Exhibit 5.1)*.

  24.1        Power of Attorney.

         (b)      Financial Statement Schedules

         The following financial statement schedules are filed herewith:

  Schedule      Description

  II            Valuation and Qualifying Accounts  

*Previously filed.

Item 22.  Undertakings

         (a)  The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

                  (i)  To include any prospectus required by Section 10(a)(3)
                        of the Securities Act of 1933;

                  (ii) To reflect in the  prospectus  any acts or events arising
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume and price  represent  no more than a 20% change in the maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective registration statement;

                  (iii) To include any material  information with respect to the
plan of distribution not previously  disclosed in the registration  statement or
any material change to such information in the registration statement; provided,
however,   that  paragraphs  (a)(1)(i)  and  (a)(1)(ii)  do  not  apply  if  the
registration statement is on Form S-3, Form S-8 or Form F-3, and the information
required to be included in a  post-effective  amendment by those  paragraphs  is
contained in periodic  reports filed with or furnished to the  Commission by the
registrant  pursuant to Section 13 or Section 15(d) of the Exchange Act that are
incorporated by reference in the registration statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         (b) The undersigned registrant hereby undertakes as follows: that prior
to any public reoffering of the securities registered hereunder through use of a
prospectus which is part of this registration  statement, by any person or party
who is deemed to be an underwriter within the meaning of Rule 145(c), the issuer
undertakes that such reoffering  prospectus will contain the information  called
for by the applicable  registration  form with respect to reofferings by persons
who may be deemed underwriters, in addition to the information called for by the
other Items of the applicable form.

         (c) The registrant  undertakes that every  prospectus (i) that is filed
pursuant to paragraph (b) immediately  preceding,  or (ii) that purports to meet
the  requirements of section  10(a)(3) of the Securities Act of 1933 and is used
in connection  with an offering of securities  subject to Rule 415 will be filed
as a part of an amendment  to the  registration  statement  and will not be used
until such amendment is effective,  and that,  for purposes of  determining  any
liability under the Securities Act of 1933, each such  post-effective  amendment
shall be deemed to be a new  registration  statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

         (d)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrant  pursuant to the foregoing  provisions,  or otherwise,
the  registrant  has been  advised  that in the opinion of the  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.

         (e) The undersigned registrant hereby undertakes to respond to requests
for information  that is incorporated by reference into the prospectus  pursuant
to Items 4, 10(b),  11 or 13 of Form S-4,  within one business day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
equally prompt means. This includes information contained in the documents filed
subsequent to the effective date of the registration  statement through the date
of responding to the request.

         (f) The undersigned  registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.



<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly caused this  post-effective  amendment to the  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Clifton, State of New Jersey, on August 6, 1998.


                         CONSOLIDATED DELIVERY & LOGISTICS, INC.



                               By:  \s\ Albert W. Van Ness, Jr.
                                    Albert W. Van Ness, Jr.
                                    Chairman of the Board,
                                    Chief Executive Officer and
                                    Chief Financial Officer

         Pursuant to the  requirement of the  Securities Act of 1933,  this
post-effective  amendment to the  registration  statement has been signed by the
following persons in the capacities indicated on August 6, 1998.



  Signature                                                     Capacity


\s\ Albert W. Van Ness, Jr.                Chairman of the Board, Chief
  Albert W. Van Ness, Jr.                  Executive Officer (Principal
                                           Executive Officer), Chief Financial
                                           Officer and Director

*______________________                    Director
 William T. Beaury


*______________________                   President, Chief Operating Officer 
 William T. Brannan                       and Director
 


*_______________________                  Director
 Michael Brooks 


*_______________________                  Director
 Jon F. Hanson


*_______________________                  Director
 Labe Leibowitz


*_______________________                  Director
 Marilu Marshall


*_______________________                  Director
 Kenneth W. Tunnell


*______________________                   Director
 John S. Wehrle

  * By:
        \s\ Albert W. Van Ness, Jr.
        Albert W. Van Ness, Jr.
          Attorney-in-Fact



<PAGE>

<TABLE>
<CAPTION>

                                                                                                        Schedule II

                             CONSOLIDATED DELIVERY & LOGISTICS, INC. AND SUBSIDIARIES
                                         VALUATION AND QUALIFYING ACCOUNTS
                                                  (in thousands)



                                            
                                       Balance             Charged                                             Balance
                                          at              to Costs                                              at End
                                       Beginning             and           Write-offs          Other              of
         Description                   of Period          Expenses            (a)              (b)             Period
- -------------------------------     ---------------     --------------    -------------     ------------     ------------
<S>                                 <C>                 <C>               <C>               <C>              <C>    
For the year ended
   December 31, 1997 -
   Allowance for doubtful
   accounts                             $1,598             $1,117           ($1,282)             $-             $1,433
                                    ===============     ==============    ==============    =============    =============

For the year ended
   December 31, 1996 -
   Allowance for doubtful
   accounts                             $1,249             $1,315            ($966)              $-             $1,598
                                    ===============     ==============    ==============    =============    =============

For the year ended
   December 31, 1995 -
   Allowance for doubtful
   accounts                               $-                $174              ($54)            $1,129           $1,249
                                    ===============     ==============    ==============    =============    =============

</TABLE>

(a)      Represents write-offs net of recoveries.
(b)      Represents the addition of the Founding Companies.


<PAGE>


                                INDEX TO EXHIBITS

  Exhibits                                


  23.1         Consent of Arthur Andersen LLP.

  24.1         Power of Attorney.



<PAGE>


Exhibit 23.1

                               ARTHUR ANDERSEN LLP



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Consolidated Delivery & Logistics, Inc.:

As independent  public  accountants,  we hereby consent to the use of our report
and  to  all  references  to our  Firm  included  in or  made  a  part  of  this
registration statement.


                                               \s\  Arthur Andersen LLP
                                                ARTHUR ANDERSEN LLP


Roseland, New Jersey
July 31, 1998


<PAGE>


Exhibit 24.1

                                POWER OF ATTORNEY


                  WHEREAS, the undersigned officers and directors of
Consolidated  Delivery & Logistics,  Inc. (the "Company")  desire to authorize
Albert W. Van Ness,  Jr. and William T. Brannan to act as their
attorneys-in-fact and agents,  for the purpose of executing and filing the
registration  statement  described  below,  including all amendments and
supplements thereto,

                  NOW, THEREFORE,

                  KNOW  ALL  MEN BY  THESE  PRESENTS,  that  each  person  whose
signature  appears below  constitutes  and appoints  Albert W. Van Ness, Jr. and
William T. Brannan, and each of them, his true and lawful attorney-in-fact agent
agent,  with  full  power  of  substitution  and  resubstitution,  to  sign  the
registrant's  to sign the  registrant's  Post-Effective  Amendment  No. 1 to its
Registration   Statement  on  Form  S-4,   including  any  and  all   additional
post-effective  amendments and supplements  thereto,  and to file the same, with
all exhibits  thereto,  and other  documents in connection  therewith,  with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them,  full power and  authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises,  as fully and to all intents  and  purposes as he might or could do in
person,  hereby  ratifying and  confirming all that said  attorneys-in-fact  and
agents, or any of them, or their or his substitute or substitutes,  may lawfully
do or cause to be done by virtue hereof.

                  IN WITNESS  WHEREOF,  the undersigned have executed this power
of attorney in the following capacities as of the 17 day of June, 1998.

             SIGNATURE                                   TITLE


 \s\ Albert W. Van Ness, Jr.                  Chairman of the Board, Chief
Albert W. Van Ness, Jr.                  Executive Officer and Chief Financial
                                                      Officer

 \s\ William T. Brannan                   Chief Operating Officer and Director
William T. Brannan

 \s\ William Beaury                                   Director
William Beaury

 \s\ Michael Brooks                                   Director
Michael Brooks

 \s\ Labe Leibowitz                                   Director
Labe Leibowitz


<PAGE>



 \s\ Jon F. Hanson                                    Director
Jon F. Hanson

 \s\ Marilu Marshall                                  Director
Marilu Marshall

 \s\ Kenneth W. Tunnell                               Director
Kenneth W. Tunnell

 \s\ John S. Wehrle                                   Director
John S. Wehrle




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission